[MRDIY] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[MRDIY] MR D.I.Y. GROUP (M) BERHAD
Announcement Date
14-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 40.39%
YoY- 9.52%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 3,212,571 2,146,039 1,046,401 3,985,842 2,920,062 1,953,897 905,163 132.49%
PBT 540,907 373,847 172,566 641,365 452,383 317,815 134,522 152.64%
Tax -138,866 -95,753 -44,796 -168,416 -115,511 -82,127 -34,021 155.18%
NP 402,041 278,094 127,770 472,949 336,872 235,688 100,501 151.78%
-
NP to SH 402,041 278,094 127,770 472,949 336,872 235,688 100,501 151.78%
-
Tax Rate 25.67% 25.61% 25.96% 26.26% 25.53% 25.84% 25.29% -
Total Cost 2,810,530 1,867,945 918,631 3,512,893 2,583,190 1,718,209 804,662 130.03%
-
Net Worth 1,657,187 1,602,726 1,507,246 1,432,208 1,338,592 1,292,258 1,254,479 20.37%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 207,620 132,066 56,592 226,287 169,680 122,533 43,972 181.18%
Div Payout % 51.64% 47.49% 44.29% 47.85% 50.37% 51.99% 43.75% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,657,187 1,602,726 1,507,246 1,432,208 1,338,592 1,292,258 1,254,479 20.37%
NOSH 9,440,107 9,433,790 9,432,874 9,430,754 9,427,009 9,426,499 6,283,180 31.14%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 12.51% 12.96% 12.21% 11.87% 11.54% 12.06% 11.10% -
ROE 24.26% 17.35% 8.48% 33.02% 25.17% 18.24% 8.01% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 34.04 22.75 11.09 42.27 30.98 20.73 14.41 77.27%
EPS 4.26 2.95 1.35 5.02 3.57 2.50 1.60 91.98%
DPS 2.20 1.40 0.60 2.40 1.80 1.30 0.70 114.41%
NAPS 0.1756 0.1699 0.1598 0.1519 0.142 0.1371 0.1997 -8.20%
Adjusted Per Share Value based on latest NOSH - 9,430,754
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 33.95 22.68 11.06 42.12 30.86 20.65 9.57 132.42%
EPS 4.25 2.94 1.35 5.00 3.56 2.49 1.06 152.16%
DPS 2.19 1.40 0.60 2.39 1.79 1.29 0.46 182.73%
NAPS 0.1751 0.1694 0.1593 0.1514 0.1415 0.1366 0.1326 20.34%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.51 1.59 1.55 2.00 1.97 2.07 3.46 -
P/RPS 4.44 6.99 13.97 4.73 6.36 9.99 24.01 -67.50%
P/EPS 35.44 53.94 114.42 39.87 55.13 82.78 216.27 -70.02%
EY 2.82 1.85 0.87 2.51 1.81 1.21 0.46 234.59%
DY 1.46 0.88 0.39 1.20 0.91 0.63 0.20 275.85%
P/NAPS 8.60 9.36 9.70 13.17 13.87 15.10 17.33 -37.29%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 20/11/23 09/08/23 11/05/23 14/02/23 08/11/22 04/08/22 13/05/22 -
Price 1.61 1.43 1.59 1.75 1.98 2.32 3.55 -
P/RPS 4.73 6.29 14.33 4.14 6.39 11.19 24.64 -66.68%
P/EPS 37.79 48.51 117.38 34.89 55.41 92.78 221.89 -69.24%
EY 2.65 2.06 0.85 2.87 1.80 1.08 0.45 225.75%
DY 1.37 0.98 0.38 1.37 0.91 0.56 0.20 260.26%
P/NAPS 9.17 8.42 9.95 11.52 13.94 16.92 17.78 -35.66%

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
Post a Comment