[MRDIY] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[MRDIY] MR D.I.Y. GROUP (M) BERHAD
Announcement Date
08-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -4.71%
YoY- 13.32%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 4,292,078 4,185,604 3,985,842 3,893,416 3,907,794 3,620,652 3,373,408 17.46%
PBT 747,694 690,264 641,365 603,177 635,630 538,088 586,407 17.63%
Tax -191,506 -179,184 -168,416 -154,014 -164,254 -136,084 -154,580 15.39%
NP 556,188 511,080 472,949 449,162 471,376 402,004 431,827 18.43%
-
NP to SH 556,188 511,080 472,949 449,162 471,376 402,004 431,827 18.43%
-
Tax Rate 25.61% 25.96% 26.26% 25.53% 25.84% 25.29% 26.36% -
Total Cost 3,735,890 3,674,524 3,512,893 3,444,253 3,436,418 3,218,648 2,941,581 17.32%
-
Net Worth 1,602,726 1,507,246 1,432,208 1,338,592 1,292,258 1,254,479 1,148,922 24.92%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 264,133 226,370 226,287 226,240 245,067 175,890 185,208 26.78%
Div Payout % 47.49% 44.29% 47.85% 50.37% 51.99% 43.75% 42.89% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 1,602,726 1,507,246 1,432,208 1,338,592 1,292,258 1,254,479 1,148,922 24.92%
NOSH 9,433,790 9,432,874 9,430,754 9,427,009 9,426,499 6,283,180 6,280,251 31.25%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 12.96% 12.21% 11.87% 11.54% 12.06% 11.10% 12.80% -
ROE 34.70% 33.91% 33.02% 33.55% 36.48% 32.05% 37.59% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 45.50 44.38 42.27 41.30 41.46 57.64 53.73 -10.51%
EPS 5.90 5.40 5.02 4.76 5.00 6.40 6.88 -9.76%
DPS 2.80 2.40 2.40 2.40 2.60 2.80 2.95 -3.42%
NAPS 0.1699 0.1598 0.1519 0.142 0.1371 0.1997 0.183 -4.84%
Adjusted Per Share Value based on latest NOSH - 9,427,009
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 45.38 44.26 42.14 41.17 41.32 38.28 35.67 17.46%
EPS 5.88 5.40 5.00 4.75 4.98 4.25 4.57 18.35%
DPS 2.79 2.39 2.39 2.39 2.59 1.86 1.96 26.62%
NAPS 0.1695 0.1594 0.1514 0.1415 0.1366 0.1326 0.1215 24.92%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.59 1.55 2.00 1.97 2.07 3.46 3.61 -
P/RPS 3.49 3.49 4.73 4.77 4.99 6.00 6.72 -35.46%
P/EPS 26.97 28.61 39.87 41.34 41.39 54.07 52.49 -35.92%
EY 3.71 3.50 2.51 2.42 2.42 1.85 1.91 55.86%
DY 1.76 1.55 1.20 1.22 1.26 0.81 0.82 66.62%
P/NAPS 9.36 9.70 13.17 13.87 15.10 17.33 19.73 -39.25%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 09/08/23 11/05/23 14/02/23 08/11/22 04/08/22 13/05/22 16/02/22 -
Price 1.43 1.59 1.75 1.98 2.32 3.55 3.79 -
P/RPS 3.14 3.58 4.14 4.79 5.60 6.16 7.05 -41.76%
P/EPS 24.25 29.34 34.89 41.55 46.39 55.47 55.10 -42.22%
EY 4.12 3.41 2.87 2.41 2.16 1.80 1.81 73.30%
DY 1.96 1.51 1.37 1.21 1.12 0.79 0.78 85.14%
P/NAPS 8.42 9.95 11.52 13.94 16.92 17.78 20.71 -45.20%

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