[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	11.08	42.19	30.91	20.68	9.58	35.70	25.38	-42.48%
YoY %	-73.74%	36.49%	49.47%	115.87%	-73.17%	40.66%	-	-
Horiz. %	43.66%	166.23%	121.79%	81.48%	37.75%	140.66%	100.00%	-
EPS	1.35	5.01	3.57	2.49	1.06	4.57	3.15	-43.18%
YoY %	-73.05%	40.34%	43.37%	134.91%	-76.81%	45.08%	-	-
Horiz. %	42.86%	159.05%	113.33%	79.05%	33.65%	145.08%	100.00%	-
DPS	0.60	2.40	1.80	1.30	0.47	1.96	1.36	-42.07%
YoY %	-75.00%	33.33%	38.46%	176.60%	-76.02%	44.12%	-	-
Horiz. %	44.12%	176.47%	132.35%	95.59%	34.56%	144.12%	100.00%	-
NAPS	0.1595	0.1516	0.1417	0.1368	0.1328	0.1216	0.1109	27.44%
YoY %	5.21%	6.99%	3.58%	3.01%	9.21%	9.65%	-	-
Horiz. %	143.82%	136.70%	127.77%	123.35%	119.75%	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
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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 23 April 2024

MQ Trader

MQ Trading Signals

2024-04-24 09:00:00

TURTLE SYSTEM 20

Hourly

BUY

2024-04-24 08:00:00

EMA 5

Daily

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

SAPNRG

SAPURA ENERGY BERHAD

441

MPI

MALAYSIAN PACIFIC INDUSTRIES

390

HLIND

HONG LEONG INDUSTRIES BHD

385

PTRANS

PERAK TRANSIT BERHAD

383

YTLPOWR

YTL POWER INTERNATIONAL BHD

272

DNEX

DAGANG NEXCHANGE BERHAD

247

GENTING

GENTING BHD

225

MAYBANK

MALAYAN BANKING BHD

221

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

205

Daily Stocks

HSI-CVM

0.245

+0.045

139,736,800

HSI-HUS

0.14

-0.03

116,719,700

BPURI

0.075

0.00

79,376,700

TWL

0.03

0.00

63,697,600

HSI-HSW

0.05

-0.025

47,828,900

INGENIEU

0.14

+0.005

40,197,700

HSI-HSY

0.015

-0.025

33,303,900

HSI-CVB

0.06

+0.03

32,333,700

BORNOIL

0.01

+0.005

23,232,800

RGB

0.395

+0.01

22,367,500

More active Stocks

NVIDIA-C1

4.26

+0.30

16,200

PETDAG

21.86

+0.26

14,700

UTDPLT

25.96

+0.20

147,100

CHINAETF-MYR

4.50

+0.20

38,900

PIE

6.09

+0.19

1,704,600

HSI-CVK

0.72

+0.185

2,000

PPB

15.88

+0.16

540,300

AEONCR

7.15

+0.15

136,500

MPI

30.12

+0.14

18,000

AJI

19.30

+0.14

11,300

More gainer Stocks

HSI-HS7

0.125

-0.27

580,000

DLADY

33.24

-0.26

1,800

NESTLE

126.20

-0.20

42,000

KOMARK-WD

0.02

-0.19

2,000

ALLIANZ

21.28

-0.16

1,400

APOLLO

6.42

-0.13

13,700

KUAISHO-C17

0.08

-0.12

58,800

HSI-HS5

0.68

-0.12

21,000

EKOVEST-C54

0.045

-0.105

24,200

HSI-HSZ

0.325

-0.085

21,411,600

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More