[MRDIY] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock

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

Announcement Date

08-Nov-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Sep-2022 [#3]

Profit Trend

QoQ- 42.93%

YoY- 13.32%

Quarter Report

Bursa Announcement DIYQ32022.pdf

Latest QR

Upcoming QR

MRDIY's Result

MRDIY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Cumulative Result
Revenue	2,146,039	1,046,401	3,985,842	2,920,062	1,953,897	905,163	3,373,408	-26.09%
YoY %	105.09%	-73.75%	36.50%	49.45%	115.86%	-73.17%	-	-
Horiz. %	63.62%	31.02%	118.15%	86.56%	57.92%	26.83%	100.00%	-
PBT	373,847	172,566	641,365	452,383	317,815	134,522	586,407	-25.98%
YoY %	116.64%	-73.09%	41.77%	42.34%	136.26%	-77.06%	-	-
Horiz. %	63.75%	29.43%	109.37%	77.14%	54.20%	22.94%	100.00%	-
Tax	-95,753	-44,796	-168,416	-115,511	-82,127	-34,021	-154,580	-27.39%
YoY %	-113.75%	73.40%	-45.80%	-40.65%	-141.40%	77.99%	-	-
Horiz. %	61.94%	28.98%	108.95%	74.73%	53.13%	22.01%	100.00%	-
NP	278,094	127,770	472,949	336,872	235,688	100,501	431,827	-25.48%
YoY %	117.65%	-72.98%	40.39%	42.93%	134.51%	-76.73%	-	-
Horiz. %	64.40%	29.59%	109.52%	78.01%	54.58%	23.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	278,094	127,770	472,949	336,872	235,688	100,501	431,827	-25.48%
YoY %	117.65%	-72.98%	40.39%	42.93%	134.51%	-76.73%	-	-
Horiz. %	64.40%	29.59%	109.52%	78.01%	54.58%	23.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.61%	25.96%	26.26%	25.53%	25.84%	25.29%	26.36%	-
YoY %	-1.35%	-1.14%	2.86%	-1.20%	2.17%	-4.06%	-	-
Horiz. %	97.15%	98.48%	99.62%	96.85%	98.03%	95.94%	100.00%	-
Total Cost	1,867,945	918,631	3,512,893	2,583,190	1,718,209	804,662	2,941,581	-26.18%
YoY %	103.34%	-73.85%	35.99%	50.34%	113.53%	-72.65%	-	-
Horiz. %	63.50%	31.23%	119.42%	87.82%	58.41%	27.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,602,726	1,507,246	1,432,208	1,338,592	1,292,258	1,254,479	1,148,922	24.92%
YoY %	6.33%	5.24%	6.99%	3.59%	3.01%	9.19%	-	-
Horiz. %	139.50%	131.19%	124.66%	116.51%	112.48%	109.19%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Dividend
Div	132,066	56,592	226,287	169,680	122,533	43,972	185,208	-20.23%
YoY %	133.37%	-74.99%	33.36%	38.48%	178.66%	-76.26%	-	-
Horiz. %	71.31%	30.56%	122.18%	91.62%	66.16%	23.74%	100.00%	-
Div Payout %	47.49%	44.29%	47.85%	50.37%	51.99%	43.75%	42.89%	-
YoY %	7.23%	-7.44%	-5.00%	-3.12%	18.83%	2.01%	-	-
Horiz. %	110.73%	103.26%	111.56%	117.44%	121.22%	102.01%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Equity
Net Worth	1,602,726	1,507,246	1,432,208	1,338,592	1,292,258	1,254,479	1,148,922	24.92%
YoY %	6.33%	5.24%	6.99%	3.59%	3.01%	9.19%	-	-
Horiz. %	139.50%	131.19%	124.66%	116.51%	112.48%	109.19%	100.00%	-
NOSH	9,433,790	9,432,874	9,430,754	9,427,009	9,426,499	6,283,180	6,280,251	31.25%
YoY %	0.01%	0.02%	0.04%	0.01%	50.03%	0.05%	-	-
Horiz. %	150.21%	150.20%	150.17%	150.11%	150.10%	100.05%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Ratio Analysis
NP Margin	12.96%	12.21%	11.87%	11.54%	12.06%	11.10%	12.80%	-
YoY %	6.14%	2.86%	2.86%	-4.31%	8.65%	-13.28%	-	-
Horiz. %	101.25%	95.39%	92.73%	90.16%	94.22%	86.72%	100.00%	-
ROE	17.35%	8.48%	33.02%	25.17%	18.24%	8.01%	37.59%	-
YoY %	104.60%	-74.32%	31.19%	37.99%	127.72%	-78.69%	-	-
Horiz. %	46.16%	22.56%	87.84%	66.96%	48.52%	21.31%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Per Share
RPS	22.75	11.09	42.27	30.98	20.73	14.41	53.73	-43.70%
YoY %	105.14%	-73.76%	36.44%	49.45%	43.86%	-73.18%	-	-
Horiz. %	42.34%	20.64%	78.67%	57.66%	38.58%	26.82%	100.00%	-
EPS	2.95	1.35	5.02	3.57	2.50	1.60	6.88	-43.22%
YoY %	118.52%	-73.11%	40.62%	42.80%	56.25%	-76.74%	-	-
Horiz. %	42.88%	19.62%	72.97%	51.89%	36.34%	23.26%	100.00%	-
DPS	1.40	0.60	2.40	1.80	1.30	0.70	2.95	-39.24%
YoY %	133.33%	-75.00%	33.33%	38.46%	85.71%	-76.27%	-	-
Horiz. %	47.46%	20.34%	81.36%	61.02%	44.07%	23.73%	100.00%	-
NAPS	0.1699	0.1598	0.1519	0.142	0.1371	0.1997	0.183	-4.84%
YoY %	6.32%	5.20%	6.97%	3.57%	-31.35%	9.13%	-	-
Horiz. %	92.84%	87.32%	83.01%	77.60%	74.92%	109.13%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Adjusted Per Share Value based on latest NOSH - 9,427,009
RPS	22.69	11.06	42.14	30.87	20.66	9.57	35.66	-26.08%
YoY %	105.15%	-73.75%	36.51%	49.42%	115.88%	-73.16%	-	-
Horiz. %	63.63%	31.02%	118.17%	86.57%	57.94%	26.84%	100.00%	-
EPS	2.94	1.35	5.00	3.56	2.49	1.06	4.57	-25.53%
YoY %	117.78%	-73.00%	40.45%	42.97%	134.91%	-76.81%	-	-
Horiz. %	64.33%	29.54%	109.41%	77.90%	54.49%	23.19%	100.00%	-
DPS	1.40	0.60	2.39	1.79	1.30	0.46	1.96	-20.14%
YoY %	133.33%	-74.90%	33.52%	37.69%	182.61%	-76.53%	-	-
Horiz. %	71.43%	30.61%	121.94%	91.33%	66.33%	23.47%	100.00%	-
NAPS	0.1694	0.1593	0.1514	0.1415	0.1366	0.1326	0.1215	24.87%
YoY %	6.34%	5.22%	7.00%	3.59%	3.02%	9.14%	-	-
Horiz. %	139.42%	131.11%	124.61%	116.46%	112.43%	109.14%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	-
Price	1.59	1.55	2.00	1.97	2.07	3.46	3.61	-
P/RPS	6.99	13.97	4.73	6.36	9.99	24.01	6.72	2.66%
YoY %	-49.96%	195.35%	-25.63%	-36.34%	-58.39%	257.29%	-	-
Horiz. %	104.02%	207.89%	70.39%	94.64%	148.66%	357.29%	100.00%	-
P/EPS	53.94	114.42	39.87	55.13	82.78	216.27	52.49	1.83%
YoY %	-52.86%	186.98%	-27.68%	-33.40%	-61.72%	312.02%	-	-
Horiz. %	102.76%	217.98%	75.96%	105.03%	157.71%	412.02%	100.00%	-
EY	1.85	0.87	2.51	1.81	1.21	0.46	1.91	-2.11%
YoY %	112.64%	-65.34%	38.67%	49.59%	163.04%	-75.92%	-	-
Horiz. %	96.86%	45.55%	131.41%	94.76%	63.35%	24.08%	100.00%	-
DY	0.88	0.39	1.20	0.91	0.63	0.20	0.82	4.83%
YoY %	125.64%	-67.50%	31.87%	44.44%	215.00%	-75.61%	-	-
Horiz. %	107.32%	47.56%	146.34%	110.98%	76.83%	24.39%	100.00%	-
P/NAPS	9.36	9.70	13.17	13.87	15.10	17.33	19.73	-39.25%
YoY %	-3.51%	-26.35%	-5.05%	-8.15%	-12.87%	-12.16%	-	-
Horiz. %	47.44%	49.16%	66.75%	70.30%	76.53%	87.84%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Announcement Date
Date	09/08/23	11/05/23	14/02/23	08/11/22	04/08/22	13/05/22	16/02/22	-
Price	1.43	1.59	1.75	1.98	2.32	3.55	3.79	-
P/RPS	6.29	14.33	4.14	6.39	11.19	24.64	7.05	-7.34%
YoY %	-56.11%	246.14%	-35.21%	-42.90%	-54.59%	249.50%	-	-
Horiz. %	89.22%	203.26%	58.72%	90.64%	158.72%	349.50%	100.00%	-
P/EPS	48.51	117.38	34.89	55.41	92.78	221.89	55.10	-8.16%
YoY %	-58.67%	236.43%	-37.03%	-40.28%	-58.19%	302.70%	-	-
Horiz. %	88.04%	213.03%	63.32%	100.56%	168.38%	402.70%	100.00%	-
EY	2.06	0.85	2.87	1.80	1.08	0.45	1.81	9.03%
YoY %	142.35%	-70.38%	59.44%	66.67%	140.00%	-75.14%	-	-
Horiz. %	113.81%	46.96%	158.56%	99.45%	59.67%	24.86%	100.00%	-
DY	0.98	0.38	1.37	0.91	0.56	0.20	0.78	16.48%
YoY %	157.89%	-72.26%	50.55%	62.50%	180.00%	-74.36%	-	-
Horiz. %	125.64%	48.72%	175.64%	116.67%	71.79%	25.64%	100.00%	-
P/NAPS	8.42	9.95	11.52	13.94	16.92	17.78	20.71	-45.20%
YoY %	-15.38%	-13.63%	-17.36%	-17.61%	-4.84%	-14.15%	-	-
Horiz. %	40.66%	48.04%	55.63%	67.31%	81.70%	85.85%	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