[MRDIY] QoQ 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- -25.31%
YoY- -19.46%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,065,780 966,165 1,048,734 905,163 975,388 768,021 759,818 25.22%
PBT 188,982 134,568 183,293 134,522 179,146 124,029 112,551 41.13%
Tax -52,905 -33,384 -48,106 -34,021 -44,594 -33,678 -30,417 44.48%
NP 136,077 101,184 135,187 100,501 134,552 90,351 82,134 39.88%
-
NP to SH 136,077 101,184 135,187 100,501 134,552 90,351 82,134 39.88%
-
Tax Rate 27.99% 24.81% 26.25% 25.29% 24.89% 27.15% 27.03% -
Total Cost 929,703 864,981 913,547 804,662 840,836 677,670 677,684 23.39%
-
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 56,571 47,133 56,553 43,972 56,504 40,797 37,659 31.06%
Div Payout % 41.57% 46.58% 41.83% 43.75% 41.99% 45.15% 45.85% -
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 12.77% 10.47% 12.89% 11.10% 13.79% 11.76% 10.81% -
ROE 9.50% 7.56% 10.46% 8.01% 11.71% 8.62% 8.27% -
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 11.30 10.25 11.13 14.41 15.54 12.24 12.11 -4.49%
EPS 1.44 1.07 1.43 1.60 2.14 1.44 1.31 6.49%
DPS 0.60 0.50 0.60 0.70 0.90 0.65 0.60 0.00%
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 11.26 10.21 11.08 9.57 10.31 8.12 8.03 25.20%
EPS 1.44 1.07 1.43 1.06 1.42 0.95 0.87 39.79%
DPS 0.60 0.50 0.60 0.46 0.60 0.43 0.40 30.94%
NAPS 0.1514 0.1415 0.1366 0.1326 0.1214 0.1107 0.1049 27.62%
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 17.69 19.22 18.60 24.01 23.24 31.87 29.66 -29.07%
P/EPS 138.58 183.53 144.33 216.27 168.44 270.93 274.34 -36.49%
EY 0.72 0.54 0.69 0.46 0.59 0.37 0.36 58.53%
DY 0.30 0.25 0.29 0.20 0.25 0.17 0.17 45.88%
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 15.48 19.32 20.85 24.64 24.40 29.09 27.92 -32.43%
P/EPS 121.26 184.46 161.76 221.89 176.84 247.31 258.30 -39.51%
EY 0.82 0.54 0.62 0.45 0.57 0.40 0.39 63.89%
DY 0.34 0.25 0.26 0.20 0.24 0.18 0.18 52.62%
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