[MRDIY] QoQ Annualized Quarter 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- 5.3%
YoY- 9.52%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 4,283,428 4,292,078 4,185,604 3,985,842 3,893,416 3,907,794 3,620,652 11.84%
PBT 721,209 747,694 690,264 641,365 603,177 635,630 538,088 21.54%
Tax -185,154 -191,506 -179,184 -168,416 -154,014 -164,254 -136,084 22.76%
NP 536,054 556,188 511,080 472,949 449,162 471,376 402,004 21.12%
-
NP to SH 536,054 556,188 511,080 472,949 449,162 471,376 402,004 21.12%
-
Tax Rate 25.67% 25.61% 25.96% 26.26% 25.53% 25.84% 25.29% -
Total Cost 3,747,373 3,735,890 3,674,524 3,512,893 3,444,253 3,436,418 3,218,648 10.66%
-
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%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 276,827 264,133 226,370 226,287 226,240 245,067 175,890 35.26%
Div Payout % 51.64% 47.49% 44.29% 47.85% 50.37% 51.99% 43.75% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
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%
NOSH 9,440,107 9,433,790 9,432,874 9,430,754 9,427,009 9,426,499 6,283,180 31.14%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 12.51% 12.96% 12.21% 11.87% 11.54% 12.06% 11.10% -
ROE 32.35% 34.70% 33.91% 33.02% 33.55% 36.48% 32.05% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 45.39 45.50 44.38 42.27 41.30 41.46 57.64 -14.71%
EPS 5.68 5.90 5.40 5.02 4.76 5.00 6.40 -7.64%
DPS 2.93 2.80 2.40 2.40 2.40 2.60 2.80 3.06%
NAPS 0.1756 0.1699 0.1598 0.1519 0.142 0.1371 0.1997 -8.20%
Adjusted Per Share Value based on latest NOSH - 9,430,754
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 45.29 45.38 44.26 42.14 41.17 41.32 38.28 11.85%
EPS 5.67 5.88 5.40 5.00 4.75 4.98 4.25 21.16%
DPS 2.93 2.79 2.39 2.39 2.39 2.59 1.86 35.34%
NAPS 0.1752 0.1695 0.1594 0.1514 0.1415 0.1366 0.1326 20.38%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
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 3.49 3.49 4.73 4.77 4.99 6.00 -32.44%
P/EPS 26.58 26.97 28.61 39.87 41.34 41.39 54.07 -37.68%
EY 3.76 3.71 3.50 2.51 2.42 2.42 1.85 60.38%
DY 1.94 1.76 1.55 1.20 1.22 1.26 0.81 78.91%
P/NAPS 8.60 9.36 9.70 13.17 13.87 15.10 17.33 -37.29%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
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 3.14 3.58 4.14 4.79 5.60 6.16 -30.72%
P/EPS 28.34 24.25 29.34 34.89 41.55 46.39 55.47 -36.06%
EY 3.53 4.12 3.41 2.87 2.41 2.16 1.80 56.61%
DY 1.82 1.96 1.51 1.37 1.21 1.12 0.79 74.34%
P/NAPS 9.17 8.42 9.95 11.52 13.94 16.92 17.78 -35.66%

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