[MRDIY] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock

[MRDIY] MR D.I.Y. GROUP (M) BERHAD

Announcement Date

04-Aug-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Jun-2022 [#2]

Profit Trend

QoQ- 134.51%

YoY- 13.9%

Quarter Report

Bursa Announcement DIYQ22022.pdf

Latest QR

Upcoming QR

MRDIY's Result

MRDIY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Cumulative Result
Revenue	1,046,401	3,985,842	2,920,062	1,953,897	905,163	3,373,408	2,398,020	-42.49%
YoY %	-73.75%	36.50%	49.45%	115.86%	-73.17%	40.67%	-	-
Horiz. %	43.64%	166.21%	121.77%	81.48%	37.75%	140.67%	100.00%	-
PBT	172,566	641,365	452,383	317,815	134,522	586,407	407,261	-43.61%
YoY %	-73.09%	41.77%	42.34%	136.26%	-77.06%	43.99%	-	-
Horiz. %	42.37%	157.48%	111.08%	78.04%	33.03%	143.99%	100.00%	-
Tax	-44,796	-168,416	-115,511	-82,127	-34,021	-154,580	-109,986	-45.08%
YoY %	73.40%	-45.80%	-40.65%	-141.40%	77.99%	-40.55%	-	-
Horiz. %	40.73%	153.12%	105.02%	74.67%	30.93%	140.55%	100.00%	-
NP	127,770	472,949	336,872	235,688	100,501	431,827	297,275	-43.07%
YoY %	-72.98%	40.39%	42.93%	134.51%	-76.73%	45.26%	-	-
Horiz. %	42.98%	159.09%	113.32%	79.28%	33.81%	145.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	127,770	472,949	336,872	235,688	100,501	431,827	297,275	-43.07%
YoY %	-72.98%	40.39%	42.93%	134.51%	-76.73%	45.26%	-	-
Horiz. %	42.98%	159.09%	113.32%	79.28%	33.81%	145.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.96%	26.26%	25.53%	25.84%	25.29%	26.36%	27.01%	-
YoY %	-1.14%	2.86%	-1.20%	2.17%	-4.06%	-2.41%	-	-
Horiz. %	96.11%	97.22%	94.52%	95.67%	93.63%	97.59%	100.00%	-
Total Cost	918,631	3,512,893	2,583,190	1,718,209	804,662	2,941,581	2,100,745	-42.41%
YoY %	-73.85%	35.99%	50.34%	113.53%	-72.65%	40.03%	-	-
Horiz. %	43.73%	167.22%	122.97%	81.79%	38.30%	140.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,507,246	1,432,208	1,338,592	1,292,258	1,254,479	1,148,922	1,047,564	27.47%
YoY %	5.24%	6.99%	3.59%	3.01%	9.19%	9.68%	-	-
Horiz. %	143.88%	136.72%	127.78%	123.36%	119.75%	109.68%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Dividend
Div	56,592	226,287	169,680	122,533	43,972	185,208	128,670	-42.19%
YoY %	-74.99%	33.36%	38.48%	178.66%	-76.26%	43.94%	-	-
Horiz. %	43.98%	175.87%	131.87%	95.23%	34.17%	143.94%	100.00%	-
Div Payout %	44.29%	47.85%	50.37%	51.99%	43.75%	42.89%	43.28%	-
YoY %	-7.44%	-5.00%	-3.12%	18.83%	2.01%	-0.90%	-	-
Horiz. %	102.33%	110.56%	116.38%	120.12%	101.09%	99.10%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Equity
Net Worth	1,507,246	1,432,208	1,338,592	1,292,258	1,254,479	1,148,922	1,047,564	27.47%
YoY %	5.24%	6.99%	3.59%	3.01%	9.19%	9.68%	-	-
Horiz. %	143.88%	136.72%	127.78%	123.36%	119.75%	109.68%	100.00%	-
NOSH	9,432,874	9,430,754	9,427,009	9,426,499	6,283,180	6,280,251	6,276,600	31.23%
YoY %	0.02%	0.04%	0.01%	50.03%	0.05%	0.06%	-	-
Horiz. %	150.29%	150.25%	150.19%	150.18%	100.10%	100.06%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Ratio Analysis
NP Margin	12.21%	11.87%	11.54%	12.06%	11.10%	12.80%	12.40%	-
YoY %	2.86%	2.86%	-4.31%	8.65%	-13.28%	3.23%	-	-
Horiz. %	98.47%	95.73%	93.06%	97.26%	89.52%	103.23%	100.00%	-
ROE	8.48%	33.02%	25.17%	18.24%	8.01%	37.59%	28.38%	-
YoY %	-74.32%	31.19%	37.99%	127.72%	-78.69%	32.45%	-	-
Horiz. %	29.88%	116.35%	88.69%	64.27%	28.22%	132.45%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Per Share
RPS	11.09	42.27	30.98	20.73	14.41	53.73	38.21	-56.19%
YoY %	-73.76%	36.44%	49.45%	43.86%	-73.18%	40.62%	-	-
Horiz. %	29.02%	110.63%	81.08%	54.25%	37.71%	140.62%	100.00%	-
EPS	1.35	5.02	3.57	2.50	1.60	6.88	4.74	-56.74%
YoY %	-73.11%	40.62%	42.80%	56.25%	-76.74%	45.15%	-	-
Horiz. %	28.48%	105.91%	75.32%	52.74%	33.76%	145.15%	100.00%	-
DPS	0.60	2.40	1.80	1.30	0.70	2.95	2.05	-55.95%
YoY %	-75.00%	33.33%	38.46%	85.71%	-76.27%	43.90%	-	-
Horiz. %	29.27%	117.07%	87.80%	63.41%	34.15%	143.90%	100.00%	-
NAPS	0.1598	0.1519	0.142	0.1371	0.1997	0.183	0.1669	-2.85%
YoY %	5.20%	6.97%	3.57%	-31.35%	9.13%	9.65%	-	-
Horiz. %	95.75%	91.01%	85.08%	82.14%	119.65%	109.65%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Adjusted Per Share Value based on latest NOSH - 9,426,499
RPS	11.06	42.14	30.87	20.66	9.57	35.66	25.35	-42.50%
YoY %	-73.75%	36.51%	49.42%	115.88%	-73.16%	40.67%	-	-
Horiz. %	43.63%	166.23%	121.78%	81.50%	37.75%	140.67%	100.00%	-
EPS	1.35	5.00	3.56	2.49	1.06	4.57	3.14	-43.06%
YoY %	-73.00%	40.45%	42.97%	134.91%	-76.81%	45.54%	-	-
Horiz. %	42.99%	159.24%	113.38%	79.30%	33.76%	145.54%	100.00%	-
DPS	0.60	2.39	1.79	1.30	0.46	1.96	1.36	-42.07%
YoY %	-74.90%	33.52%	37.69%	182.61%	-76.53%	44.12%	-	-
Horiz. %	44.12%	175.74%	131.62%	95.59%	33.82%	144.12%	100.00%	-
NAPS	0.1593	0.1514	0.1415	0.1366	0.1326	0.1215	0.1108	27.41%
YoY %	5.22%	7.00%	3.59%	3.02%	9.14%	9.66%	-	-
Horiz. %	143.77%	136.64%	127.71%	123.29%	119.68%	109.66%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	-
Price	1.55	2.00	1.97	2.07	3.46	3.61	3.90	-
P/RPS	13.97	4.73	6.36	9.99	24.01	6.72	10.21	23.27%
YoY %	195.35%	-25.63%	-36.34%	-58.39%	257.29%	-34.18%	-	-
Horiz. %	136.83%	46.33%	62.29%	97.85%	235.16%	65.82%	100.00%	-
P/EPS	114.42	39.87	55.13	82.78	216.27	52.49	82.34	24.55%
YoY %	186.98%	-27.68%	-33.40%	-61.72%	312.02%	-36.25%	-	-
Horiz. %	138.96%	48.42%	66.95%	100.53%	262.65%	63.75%	100.00%	-
EY	0.87	2.51	1.81	1.21	0.46	1.91	1.21	-19.75%
YoY %	-65.34%	38.67%	49.59%	163.04%	-75.92%	57.85%	-	-
Horiz. %	71.90%	207.44%	149.59%	100.00%	38.02%	157.85%	100.00%	-
DY	0.39	1.20	0.91	0.63	0.20	0.82	0.53	-18.50%
YoY %	-67.50%	31.87%	44.44%	215.00%	-75.61%	54.72%	-	-
Horiz. %	73.58%	226.42%	171.70%	118.87%	37.74%	154.72%	100.00%	-
P/NAPS	9.70	13.17	13.87	15.10	17.33	19.73	23.37	-44.38%
YoY %	-26.35%	-5.05%	-8.15%	-12.87%	-12.16%	-15.58%	-	-
Horiz. %	41.51%	56.35%	59.35%	64.61%	74.15%	84.42%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Price Multiplier on Announcement Date
Date	11/05/23	14/02/23	08/11/22	04/08/22	13/05/22	16/02/22	02/11/21	-
Price	1.59	1.75	1.98	2.32	3.55	3.79	3.56	-
P/RPS	14.33	4.14	6.39	11.19	24.64	7.05	9.32	33.25%
YoY %	246.14%	-35.21%	-42.90%	-54.59%	249.50%	-24.36%	-	-
Horiz. %	153.76%	44.42%	68.56%	120.06%	264.38%	75.64%	100.00%	-
P/EPS	117.38	34.89	55.41	92.78	221.89	55.10	75.17	34.63%
YoY %	236.43%	-37.03%	-40.28%	-58.19%	302.70%	-26.70%	-	-
Horiz. %	156.15%	46.41%	73.71%	123.43%	295.18%	73.30%	100.00%	-
EY	0.85	2.87	1.80	1.08	0.45	1.81	1.33	-25.82%
YoY %	-70.38%	59.44%	66.67%	140.00%	-75.14%	36.09%	-	-
Horiz. %	63.91%	215.79%	135.34%	81.20%	33.83%	136.09%	100.00%	-
DY	0.38	1.37	0.91	0.56	0.20	0.78	0.58	-24.58%
YoY %	-72.26%	50.55%	62.50%	180.00%	-74.36%	34.48%	-	-
Horiz. %	65.52%	236.21%	156.90%	96.55%	34.48%	134.48%	100.00%	-
P/NAPS	9.95	11.52	13.94	16.92	17.78	20.71	21.33	-39.87%
YoY %	-13.63%	-17.36%	-17.61%	-4.84%	-14.15%	-2.91%	-	-
Horiz. %	46.65%	54.01%	65.35%	79.32%	83.36%	97.09%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos