[MRDIY] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[MRDIY] MR D.I.Y. GROUP (M) BERHAD
Announcement Date
20-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -17.55%
YoY- 22.5%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 1,196,228 1,143,051 1,146,718 1,066,532 1,099,638 1,046,401 1,065,780 8.00%
PBT 207,892 195,108 212,266 167,060 201,281 172,566 188,982 6.57%
Tax -52,682 -50,226 -53,632 -43,113 -50,957 -44,796 -52,905 -0.28%
NP 155,210 144,882 158,634 123,947 150,324 127,770 136,077 9.17%
-
NP to SH 155,210 144,882 158,634 123,947 150,324 127,770 136,077 9.17%
-
Tax Rate 25.34% 25.74% 25.27% 25.81% 25.32% 25.96% 27.99% -
Total Cost 1,041,018 998,169 988,084 942,585 949,314 918,631 929,703 7.83%
-
Net Worth 1,864,397 1,800,331 1,744,746 1,657,187 1,602,726 1,507,246 1,432,208 19.24%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 113,394 94,456 94,412 75,498 75,466 56,592 56,571 59.04%
Div Payout % 73.06% 65.20% 59.52% 60.91% 50.20% 44.29% 41.57% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 1,864,397 1,800,331 1,744,746 1,657,187 1,602,726 1,507,246 1,432,208 19.24%
NOSH 9,451,762 9,447,420 9,442,691 9,440,107 9,433,790 9,432,874 9,430,754 0.14%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 12.97% 12.68% 13.83% 11.62% 13.67% 12.21% 12.77% -
ROE 8.32% 8.05% 9.09% 7.48% 9.38% 8.48% 9.50% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 12.66 12.10 12.15 11.30 11.66 11.09 11.30 7.87%
EPS 1.64 1.53 1.68 1.31 1.59 1.35 1.44 9.06%
DPS 1.20 1.00 1.00 0.80 0.80 0.60 0.60 58.80%
NAPS 0.1973 0.1906 0.1848 0.1756 0.1699 0.1598 0.1519 19.06%
Adjusted Per Share Value based on latest NOSH - 9,440,107
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 12.65 12.08 12.12 11.28 11.63 11.06 11.27 8.01%
EPS 1.64 1.53 1.68 1.31 1.59 1.35 1.44 9.06%
DPS 1.20 1.00 1.00 0.80 0.80 0.60 0.60 58.80%
NAPS 0.1971 0.1903 0.1845 0.1752 0.1694 0.1593 0.1514 19.24%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.94 1.49 1.45 1.51 1.59 1.55 2.00 -
P/RPS 15.32 12.31 11.94 13.36 13.64 13.97 17.69 -9.15%
P/EPS 118.11 97.14 86.30 114.97 99.78 114.42 138.58 -10.11%
EY 0.85 1.03 1.16 0.87 1.00 0.87 0.72 11.71%
DY 0.62 0.67 0.69 0.53 0.50 0.39 0.30 62.32%
P/NAPS 9.83 7.82 7.85 8.60 9.36 9.70 13.17 -17.73%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 13/08/24 09/05/24 23/02/24 20/11/23 09/08/23 11/05/23 14/02/23 -
Price 2.10 1.79 1.53 1.61 1.43 1.59 1.75 -
P/RPS 16.59 14.79 12.60 14.25 12.27 14.33 15.48 4.72%
P/EPS 127.85 116.70 91.06 122.58 89.74 117.38 121.26 3.59%
EY 0.78 0.86 1.10 0.82 1.11 0.85 0.82 -3.28%
DY 0.57 0.56 0.65 0.50 0.56 0.38 0.34 41.16%
P/NAPS 10.64 9.39 8.28 9.17 8.42 9.95 11.52 -5.16%

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