[MRDIY] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[MRDIY] MR D.I.Y. GROUP (M) BERHAD
Announcement Date
13-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -76.73%
YoY- -19.46%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 3,985,842 2,920,062 1,953,897 905,163 3,373,408 2,398,020 1,629,999 81.20%
PBT 641,365 452,383 317,815 134,522 586,407 407,261 283,232 72.18%
Tax -168,416 -115,511 -82,127 -34,021 -154,580 -109,986 -76,308 69.27%
NP 472,949 336,872 235,688 100,501 431,827 297,275 206,924 73.25%
-
NP to SH 472,949 336,872 235,688 100,501 431,827 297,275 206,924 73.25%
-
Tax Rate 26.26% 25.53% 25.84% 25.29% 26.36% 27.01% 26.94% -
Total Cost 3,512,893 2,583,190 1,718,209 804,662 2,941,581 2,100,745 1,423,075 82.35%
-
Net Worth 1,432,208 1,338,592 1,292,258 1,254,479 1,148,922 1,047,564 992,958 27.57%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 226,287 169,680 122,533 43,972 185,208 128,670 87,872 87.55%
Div Payout % 47.85% 50.37% 51.99% 43.75% 42.89% 43.28% 42.47% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,432,208 1,338,592 1,292,258 1,254,479 1,148,922 1,047,564 992,958 27.57%
NOSH 9,430,754 9,427,009 9,426,499 6,283,180 6,280,251 6,276,600 6,276,600 31.08%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 11.87% 11.54% 12.06% 11.10% 12.80% 12.40% 12.69% -
ROE 33.02% 25.17% 18.24% 8.01% 37.59% 28.38% 20.84% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 42.27 30.98 20.73 14.41 53.73 38.21 25.97 38.24%
EPS 5.02 3.57 2.50 1.60 6.88 4.74 3.30 32.16%
DPS 2.40 1.80 1.30 0.70 2.95 2.05 1.40 43.09%
NAPS 0.1519 0.142 0.1371 0.1997 0.183 0.1669 0.1582 -2.66%
Adjusted Per Share Value based on latest NOSH - 6,283,180
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 42.19 30.91 20.68 9.58 35.70 25.38 17.25 81.23%
EPS 5.01 3.57 2.49 1.06 4.57 3.15 2.19 73.35%
DPS 2.40 1.80 1.30 0.47 1.96 1.36 0.93 87.81%
NAPS 0.1516 0.1417 0.1368 0.1328 0.1216 0.1109 0.1051 27.57%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.00 1.97 2.07 3.46 3.61 3.90 3.59 -
P/RPS 4.73 6.36 9.99 24.01 6.72 10.21 13.82 -50.97%
P/EPS 39.87 55.13 82.78 216.27 52.49 82.34 108.90 -48.72%
EY 2.51 1.81 1.21 0.46 1.91 1.21 0.92 94.89%
DY 1.20 0.91 0.63 0.20 0.82 0.53 0.39 111.11%
P/NAPS 13.17 13.87 15.10 17.33 19.73 23.37 22.69 -30.34%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 14/02/23 08/11/22 04/08/22 13/05/22 16/02/22 02/11/21 05/08/21 -
Price 1.75 1.98 2.32 3.55 3.79 3.56 3.38 -
P/RPS 4.14 6.39 11.19 24.64 7.05 9.32 13.02 -53.31%
P/EPS 34.89 55.41 92.78 221.89 55.10 75.17 102.53 -51.16%
EY 2.87 1.80 1.08 0.45 1.81 1.33 0.98 104.29%
DY 1.37 0.91 0.56 0.20 0.78 0.58 0.41 123.01%
P/NAPS 11.52 13.94 16.92 17.78 20.71 21.33 21.37 -33.68%

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