[MRDIY] QoQ Annualized 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- -6.91%

YoY- -19.46%

Quarter Report

Bursa Announcement DIYQ12022.pdf

Latest QR

Upcoming QR

MRDIY's Result

MRDIY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Annualized Quarter Result
Revenue	3,985,842	3,893,416	3,907,794	3,620,652	3,373,408	3,197,360	3,259,998	14.29%
YoY %	2.37%	-0.37%	7.93%	7.33%	5.51%	-1.92%	-	-
Horiz. %	122.27%	119.43%	119.87%	111.06%	103.48%	98.08%	100.00%	-
PBT	641,365	603,177	635,630	538,088	586,407	543,014	566,464	8.60%
YoY %	6.33%	-5.11%	18.13%	-8.24%	7.99%	-4.14%	-	-
Horiz. %	113.22%	106.48%	112.21%	94.99%	103.52%	95.86%	100.00%	-
Tax	-168,416	-154,014	-164,254	-136,084	-154,580	-146,648	-152,616	6.76%
YoY %	-9.35%	6.23%	-20.70%	11.97%	-5.41%	3.91%	-	-
Horiz. %	110.35%	100.92%	107.63%	89.17%	101.29%	96.09%	100.00%	-
NP	472,949	449,162	471,376	402,004	431,827	396,366	413,848	9.28%
YoY %	5.30%	-4.71%	17.26%	-6.91%	8.95%	-4.22%	-	-
Horiz. %	114.28%	108.53%	113.90%	97.14%	104.34%	95.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	472,949	449,162	471,376	402,004	431,827	396,366	413,848	9.28%
YoY %	5.30%	-4.71%	17.26%	-6.91%	8.95%	-4.22%	-	-
Horiz. %	114.28%	108.53%	113.90%	97.14%	104.34%	95.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.26%	25.53%	25.84%	25.29%	26.36%	27.01%	26.94%	-
YoY %	2.86%	-1.20%	2.17%	-4.06%	-2.41%	0.26%	-	-
Horiz. %	97.48%	94.77%	95.92%	93.88%	97.85%	100.26%	100.00%	-
Total Cost	3,512,893	3,444,253	3,436,418	3,218,648	2,941,581	2,800,993	2,846,150	15.01%
YoY %	1.99%	0.23%	6.77%	9.42%	5.02%	-1.59%	-	-
Horiz. %	123.43%	121.01%	120.74%	113.09%	103.35%	98.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,432,208	1,338,592	1,292,258	1,254,479	1,148,922	1,047,564	992,958	27.57%
YoY %	6.99%	3.59%	3.01%	9.19%	9.68%	5.50%	-	-
Horiz. %	144.24%	134.81%	130.14%	126.34%	115.71%	105.50%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Dividend
Div	226,287	226,240	245,067	175,890	185,208	171,560	175,744	18.30%
YoY %	0.02%	-7.68%	39.33%	-5.03%	7.96%	-2.38%	-	-
Horiz. %	128.76%	128.73%	139.45%	100.08%	105.39%	97.62%	100.00%	-
Div Payout %	47.85%	50.37%	51.99%	43.75%	42.89%	43.28%	42.47%	-
YoY %	-5.00%	-3.12%	18.83%	2.01%	-0.90%	1.91%	-	-
Horiz. %	112.67%	118.60%	122.42%	103.01%	100.99%	101.91%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Equity
Net Worth	1,432,208	1,338,592	1,292,258	1,254,479	1,148,922	1,047,564	992,958	27.57%
YoY %	6.99%	3.59%	3.01%	9.19%	9.68%	5.50%	-	-
Horiz. %	144.24%	134.81%	130.14%	126.34%	115.71%	105.50%	100.00%	-
NOSH	9,430,754	9,427,009	9,426,499	6,283,180	6,280,251	6,276,600	6,276,600	31.08%
YoY %	0.04%	0.01%	50.03%	0.05%	0.06%	0.00%	-	-
Horiz. %	150.25%	150.19%	150.18%	100.10%	100.06%	100.00%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Ratio Analysis
NP Margin	11.87%	11.54%	12.06%	11.10%	12.80%	12.40%	12.69%	-
YoY %	2.86%	-4.31%	8.65%	-13.28%	3.23%	-2.29%	-	-
Horiz. %	93.54%	90.94%	95.04%	87.47%	100.87%	97.71%	100.00%	-
ROE	33.02%	33.55%	36.48%	32.05%	37.59%	37.84%	41.68%	-
YoY %	-1.58%	-8.03%	13.82%	-14.74%	-0.66%	-9.21%	-	-
Horiz. %	79.22%	80.49%	87.52%	76.90%	90.19%	90.79%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Per Share
RPS	42.27	41.30	41.46	57.64	53.73	50.94	51.94	-12.79%
YoY %	2.35%	-0.39%	-28.07%	7.28%	5.48%	-1.93%	-	-
Horiz. %	81.38%	79.51%	79.82%	110.97%	103.45%	98.07%	100.00%	-
EPS	5.02	4.76	5.00	6.40	6.88	6.32	6.60	-16.63%
YoY %	5.46%	-4.80%	-21.88%	-6.98%	8.86%	-4.24%	-	-
Horiz. %	76.06%	72.12%	75.76%	96.97%	104.24%	95.76%	100.00%	-
DPS	2.40	2.40	2.60	2.80	2.95	2.73	2.80	-9.74%
YoY %	0.00%	-7.69%	-7.14%	-5.08%	8.06%	-2.50%	-	-
Horiz. %	85.71%	85.71%	92.86%	100.00%	105.36%	97.50%	100.00%	-
NAPS	0.1519	0.142	0.1371	0.1997	0.183	0.1669	0.1582	-2.66%
YoY %	6.97%	3.57%	-31.35%	9.13%	9.65%	5.50%	-	-
Horiz. %	96.02%	89.76%	86.66%	126.23%	115.68%	105.50%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Adjusted Per Share Value based on latest NOSH - 6,283,180
RPS	42.14	41.17	41.32	38.28	35.67	33.81	34.47	14.29%
YoY %	2.36%	-0.36%	7.94%	7.32%	5.50%	-1.91%	-	-
Horiz. %	122.25%	119.44%	119.87%	111.05%	103.48%	98.09%	100.00%	-
EPS	5.00	4.75	4.98	4.25	4.57	4.19	4.38	9.20%
YoY %	5.26%	-4.62%	17.18%	-7.00%	9.07%	-4.34%	-	-
Horiz. %	114.16%	108.45%	113.70%	97.03%	104.34%	95.66%	100.00%	-
DPS	2.39	2.39	2.59	1.86	1.96	1.81	1.86	18.13%
YoY %	0.00%	-7.72%	39.25%	-5.10%	8.29%	-2.69%	-	-
Horiz. %	128.49%	128.49%	139.25%	100.00%	105.38%	97.31%	100.00%	-
NAPS	0.1514	0.1415	0.1366	0.1326	0.1215	0.1108	0.105	27.54%
YoY %	7.00%	3.59%	3.02%	9.14%	9.66%	5.52%	-	-
Horiz. %	144.19%	134.76%	130.10%	126.29%	115.71%	105.52%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Financial Quarter End Date
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	4.73	4.77	4.99	6.00	6.72	7.66	6.91	-22.27%
YoY %	-0.84%	-4.41%	-16.83%	-10.71%	-12.27%	10.85%	-	-
Horiz. %	68.45%	69.03%	72.21%	86.83%	97.25%	110.85%	100.00%	-
P/EPS	39.87	41.34	41.39	54.07	52.49	61.76	54.45	-18.71%
YoY %	-3.56%	-0.12%	-23.45%	3.01%	-15.01%	13.43%	-	-
Horiz. %	73.22%	75.92%	76.01%	99.30%	96.40%	113.43%	100.00%	-
EY	2.51	2.42	2.42	1.85	1.91	1.62	1.84	22.93%
YoY %	3.72%	0.00%	30.81%	-3.14%	17.90%	-11.96%	-	-
Horiz. %	136.41%	131.52%	131.52%	100.54%	103.80%	88.04%	100.00%	-
DY	1.20	1.22	1.26	0.81	0.82	0.70	0.78	33.16%
YoY %	-1.64%	-3.17%	55.56%	-1.22%	17.14%	-10.26%	-	-
Horiz. %	153.85%	156.41%	161.54%	103.85%	105.13%	89.74%	100.00%	-
P/NAPS	13.17	13.87	15.10	17.33	19.73	23.37	22.69	-30.34%
YoY %	-5.05%	-8.15%	-12.87%	-12.16%	-15.58%	3.00%	-	-
Horiz. %	58.04%	61.13%	66.55%	76.38%	86.95%	103.00%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Announcement Date
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	4.14	4.79	5.60	6.16	7.05	6.99	6.51	-25.98%
YoY %	-13.57%	-14.46%	-9.09%	-12.62%	0.86%	7.37%	-	-
Horiz. %	63.59%	73.58%	86.02%	94.62%	108.29%	107.37%	100.00%	-
P/EPS	34.89	41.55	46.39	55.47	55.10	56.37	51.26	-22.56%
YoY %	-16.03%	-10.43%	-16.37%	0.67%	-2.25%	9.97%	-	-
Horiz. %	68.06%	81.06%	90.50%	108.21%	107.49%	109.97%	100.00%	-
EY	2.87	2.41	2.16	1.80	1.81	1.77	1.95	29.29%
YoY %	19.09%	11.57%	20.00%	-0.55%	2.26%	-9.23%	-	-
Horiz. %	147.18%	123.59%	110.77%	92.31%	92.82%	90.77%	100.00%	-
DY	1.37	1.21	1.12	0.79	0.78	0.77	0.83	39.53%
YoY %	13.22%	8.04%	41.77%	1.28%	1.30%	-7.23%	-	-
Horiz. %	165.06%	145.78%	134.94%	95.18%	93.98%	92.77%	100.00%	-
P/NAPS	11.52	13.94	16.92	17.78	20.71	21.33	21.37	-33.68%
YoY %	-17.36%	-17.61%	-4.84%	-14.15%	-2.91%	-0.19%	-	-
Horiz. %	53.91%	65.23%	79.18%	83.20%	96.91%	99.81%	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