[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	45.28	44.22	43.68	42.19	41.23	39.13	36.07	16.35%
YoY %	2.40%	1.24%	3.53%	2.33%	5.37%	8.48%	-	-
Horiz. %	125.53%	122.59%	121.10%	116.97%	114.31%	108.48%	100.00%	-
EPS	5.70	5.45	5.29	5.01	4.99	4.87	4.31	20.46%
YoY %	4.59%	3.02%	5.59%	0.40%	2.46%	12.99%	-	-
Horiz. %	132.25%	126.45%	122.74%	116.24%	115.78%	112.99%	100.00%	-
DPS	2.80	2.50	2.30	2.16	2.16	2.09	1.89	29.92%
YoY %	12.00%	8.70%	6.48%	0.00%	3.35%	10.58%	-	-
Horiz. %	148.15%	132.28%	121.69%	114.29%	114.29%	110.58%	100.00%	-
NAPS	0.1754	0.1696	0.1595	0.1516	0.1417	0.1368	0.1328	20.35%
YoY %	3.42%	6.33%	5.21%	6.99%	3.58%	3.01%	-	-
Horiz. %	132.08%	127.71%	120.11%	114.16%	106.70%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-30 15:00:00

EMA 5

5 Mins

BUY

2024-04-30 15:00:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-30 14:50:00

EMA 5

5 Mins

SELL

2024-04-30 14:30:00

EMA 5

10 Mins

BUY

2024-04-30 12:30:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

534

MYEG

MY E.G. SERVICES BHD

423

YTL

YTL CORPORATION BHD

363

PTRANS

PERAK TRANSIT BERHAD

344

MPI

MALAYSIAN PACIFIC INDUSTRIES

342

HLIND

HONG LEONG INDUSTRIES BHD

323

CAPITALA

CAPITAL A BERHAD

281

SAPNRG

SAPURA ENERGY BERHAD

228

TOPGLOV

TOP GLOVE CORPORATION BHD

215

Daily Stocks

CLASSITA

0.045

+0.005

174,983,500

HSI-CVZ

0.175

0.00

146,229,900

INIX-OR

0.02

0.00

141,839,900

MYEG

0.94

+0.03

124,709,700

ICONIC-WA

0.05

+0.02

111,130,300

MKHOP

0.62

0.00

110,395,400

ICONIC

0.115

+0.035

106,770,800

HSI-HUF

0.085

-0.005

91,867,200

EDUSPEC-OR

0.005

0.00

75,002,700

FITTERS

0.05

0.00

68,044,200

More active Stocks

NESTLE

127.20

+0.30

76,700

OPPSTAR

1.51

+0.26

35,466,100

UTDPLT

25.18

+0.20

111,500

HKEX-CP

0.185

+0.18

800

SUNWAY-WB

2.24

+0.15

2,158,900

SUNWAY

3.63

+0.14

28,551,200

CHGP

2.06

+0.12

1,696,000

VSTECS

2.63

+0.10

639,500

SUNWAY-PA

3.22

+0.10

393,200

F&N

31.70

+0.10

100,700

More gainer Stocks

DLADY

33.30

-0.52

6,300

YTLPOWR

4.58

-0.21

27,415,200

YTL

3.08

-0.12

34,386,300

KUAISHO-C17

0.08

-0.12

58,800

KLK

23.10

-0.10

483,500

HLBANK

19.28

-0.10

164,500

MCEMENT

4.98

-0.09

910,200

UNISEM

3.66

-0.09

816,400

YTLPOWR-C36

0.91

-0.09

88,700

YTLPOWR-C30

1.67

-0.09

100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More