[MRDIY] QoQ TTM 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- 0.32%

YoY- 9.52%

Quarter Report

Bursa Announcement DIYQ42022.pdf

Latest QR

Upcoming QR

MRDIY's Result

MRDIY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
TTM Result
Revenue	4,278,351	4,177,984	4,127,080	3,985,842	3,895,450	3,697,306	3,408,390	16.34%
YoY %	2.40%	1.23%	3.54%	2.32%	5.36%	8.48%	-	-
Horiz. %	125.52%	122.58%	121.09%	116.94%	114.29%	108.48%	100.00%	-
PBT	729,889	697,397	679,409	641,365	631,529	620,990	550,248	20.70%
YoY %	4.66%	2.65%	5.93%	1.56%	1.70%	12.86%	-	-
Horiz. %	132.65%	126.74%	123.47%	116.56%	114.77%	112.86%	100.00%	-
Tax	-191,771	-182,042	-179,191	-168,416	-160,105	-160,399	-142,710	21.75%
YoY %	-5.34%	-1.59%	-6.40%	-5.19%	0.18%	-12.40%	-	-
Horiz. %	134.38%	127.56%	125.56%	118.01%	112.19%	112.40%	100.00%	-
NP	538,118	515,355	500,218	472,949	471,424	460,591	407,538	20.33%
YoY %	4.42%	3.03%	5.77%	0.32%	2.35%	13.02%	-	-
Horiz. %	132.04%	126.46%	122.74%	116.05%	115.68%	113.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	538,118	515,355	500,218	472,949	471,424	460,591	407,538	20.33%
YoY %	4.42%	3.03%	5.77%	0.32%	2.35%	13.02%	-	-
Horiz. %	132.04%	126.46%	122.74%	116.05%	115.68%	113.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.27%	26.10%	26.37%	26.26%	25.35%	25.83%	25.94%	-
YoY %	0.65%	-1.02%	0.42%	3.59%	-1.86%	-0.42%	-	-
Horiz. %	101.27%	100.62%	101.66%	101.23%	97.73%	99.58%	100.00%	-
Total Cost	3,740,233	3,662,629	3,626,862	3,512,893	3,424,026	3,236,715	3,000,852	15.80%
YoY %	2.12%	0.99%	3.24%	2.60%	5.79%	7.86%	-	-
Horiz. %	124.64%	122.05%	120.86%	117.06%	114.10%	107.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	3.40%	6.33%	5.24%	6.99%	3.59%	3.01%	-	-
Horiz. %	132.10%	127.76%	120.15%	114.17%	106.71%	103.01%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	264,129	235,764	216,851	204,232	204,164	197,828	178,934	29.61%
YoY %	12.03%	8.72%	6.18%	0.03%	3.20%	10.56%	-	-
Horiz. %	147.61%	131.76%	121.19%	114.14%	114.10%	110.56%	100.00%	-
Div Payout %	49.08%	45.75%	43.35%	43.18%	43.31%	42.95%	43.91%	-
YoY %	7.28%	5.54%	0.39%	-0.30%	0.84%	-2.19%	-	-
Horiz. %	111.77%	104.19%	98.72%	98.34%	98.63%	97.81%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
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%
YoY %	3.40%	6.33%	5.24%	6.99%	3.59%	3.01%	-	-
Horiz. %	132.10%	127.76%	120.15%	114.17%	106.71%	103.01%	100.00%	-
NOSH	9,440,107	9,433,790	9,432,874	9,430,754	9,427,009	9,426,499	6,283,180	31.14%
YoY %	0.07%	0.01%	0.02%	0.04%	0.01%	50.03%	-	-
Horiz. %	150.24%	150.14%	150.13%	150.10%	150.04%	150.03%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	12.58%	12.34%	12.12%	11.87%	12.10%	12.46%	11.96%	-
YoY %	1.94%	1.82%	2.11%	-1.90%	-2.89%	4.18%	-	-
Horiz. %	105.18%	103.18%	101.34%	99.25%	101.17%	104.18%	100.00%	-
ROE	32.47%	32.15%	33.19%	33.02%	35.22%	35.64%	32.49%	-
YoY %	1.00%	-3.13%	0.51%	-6.25%	-1.18%	9.70%	-	-
Horiz. %	99.94%	98.95%	102.15%	101.63%	108.40%	109.70%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	45.33	44.29	43.76	42.27	41.32	39.23	54.26	-11.28%
YoY %	2.35%	1.21%	3.52%	2.30%	5.33%	-27.70%	-	-
Horiz. %	83.54%	81.63%	80.65%	77.90%	76.15%	72.30%	100.00%	-
EPS	5.70	5.46	5.30	5.02	5.00	4.89	6.49	-8.28%
YoY %	4.40%	3.02%	5.58%	0.40%	2.25%	-24.65%	-	-
Horiz. %	87.83%	84.13%	81.66%	77.35%	77.04%	75.35%	100.00%	-
DPS	2.80	2.50	2.30	2.17	2.17	2.10	2.85	-1.17%
YoY %	12.00%	8.70%	5.99%	0.00%	3.33%	-26.32%	-	-
Horiz. %	98.25%	87.72%	80.70%	76.14%	76.14%	73.68%	100.00%	-
NAPS	0.1756	0.1699	0.1598	0.1519	0.142	0.1371	0.1997	-8.20%
YoY %	3.35%	6.32%	5.20%	6.97%	3.57%	-31.35%	-	-
Horiz. %	87.93%	85.08%	80.02%	76.06%	71.11%	68.65%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 9,430,754
RPS	45.25	44.19	43.65	42.15	41.20	39.10	36.05	16.34%
YoY %	2.40%	1.24%	3.56%	2.31%	5.37%	8.46%	-	-
Horiz. %	125.52%	122.58%	121.08%	116.92%	114.29%	108.46%	100.00%	-
EPS	5.69	5.45	5.29	5.00	4.99	4.87	4.31	20.32%
YoY %	4.40%	3.02%	5.80%	0.20%	2.46%	12.99%	-	-
Horiz. %	132.02%	126.45%	122.74%	116.01%	115.78%	112.99%	100.00%	-
DPS	2.79	2.49	2.29	2.16	2.16	2.09	1.89	29.61%
YoY %	12.05%	8.73%	6.02%	0.00%	3.35%	10.58%	-	-
Horiz. %	147.62%	131.75%	121.16%	114.29%	114.29%	110.58%	100.00%	-
NAPS	0.1753	0.1695	0.1594	0.1515	0.1416	0.1367	0.1327	20.37%
YoY %	3.42%	6.34%	5.21%	6.99%	3.58%	3.01%	-	-
Horiz. %	132.10%	127.73%	120.12%	114.17%	106.71%	103.01%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
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	3.33	3.59	3.54	4.73	4.77	5.28	6.38	-35.14%
YoY %	-7.24%	1.41%	-25.16%	-0.84%	-9.66%	-17.24%	-	-
Horiz. %	52.19%	56.27%	55.49%	74.14%	74.76%	82.76%	100.00%	-
P/EPS	26.48	29.10	29.23	39.87	39.39	42.36	53.33	-37.26%
YoY %	-9.00%	-0.44%	-26.69%	1.22%	-7.01%	-20.57%	-	-
Horiz. %	49.65%	54.57%	54.81%	74.76%	73.86%	79.43%	100.00%	-
EY	3.78	3.44	3.42	2.51	2.54	2.36	1.88	59.23%
YoY %	9.88%	0.58%	36.25%	-1.18%	7.63%	25.53%	-	-
Horiz. %	201.06%	182.98%	181.91%	133.51%	135.11%	125.53%	100.00%	-
DY	1.85	1.57	1.48	1.08	1.10	1.01	0.82	71.93%
YoY %	17.83%	6.08%	37.04%	-1.82%	8.91%	23.17%	-	-
Horiz. %	225.61%	191.46%	180.49%	131.71%	134.15%	123.17%	100.00%	-
P/NAPS	8.60	9.36	9.70	13.17	13.87	15.10	17.33	-37.29%
YoY %	-8.12%	-3.51%	-26.35%	-5.05%	-8.15%	-12.87%	-	-
Horiz. %	49.62%	54.01%	55.97%	76.00%	80.03%	87.13%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
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	3.55	3.23	3.63	4.14	4.79	5.91	6.54	-33.43%
YoY %	9.91%	-11.02%	-12.32%	-13.57%	-18.95%	-9.63%	-	-
Horiz. %	54.28%	49.39%	55.50%	63.30%	73.24%	90.37%	100.00%	-
P/EPS	28.24	26.18	29.98	34.89	39.59	47.48	54.72	-35.63%
YoY %	7.87%	-12.68%	-14.07%	-11.87%	-16.62%	-13.23%	-	-
Horiz. %	51.61%	47.84%	54.79%	63.76%	72.35%	86.77%	100.00%	-
EY	3.54	3.82	3.34	2.87	2.53	2.11	1.83	55.18%
YoY %	-7.33%	14.37%	16.38%	13.44%	19.91%	15.30%	-	-
Horiz. %	193.44%	208.74%	182.51%	156.83%	138.25%	115.30%	100.00%	-
DY	1.74	1.75	1.45	1.24	1.09	0.90	0.80	67.79%
YoY %	-0.57%	20.69%	16.94%	13.76%	21.11%	12.50%	-	-
Horiz. %	217.50%	218.75%	181.25%	155.00%	136.25%	112.50%	100.00%	-
P/NAPS	9.17	8.42	9.95	11.52	13.94	16.92	17.78	-35.66%
YoY %	8.91%	-15.38%	-13.63%	-17.36%	-17.61%	-4.84%	-	-
Horiz. %	51.57%	47.36%	55.96%	64.79%	78.40%	95.16%	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