[MRDIY] QoQ Quarter Result on 30-Jun-2023 [#2]

Stock
[MRDIY] MR D.I.Y. GROUP (M) BERHAD
Announcement Date
09-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 17.65%
YoY- 11.2%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 1,143,051 1,146,718 1,066,532 1,099,638 1,046,401 1,065,780 966,165 11.84%
PBT 195,108 212,266 167,060 201,281 172,566 188,982 134,568 28.07%
Tax -50,226 -53,632 -43,113 -50,957 -44,796 -52,905 -33,384 31.26%
NP 144,882 158,634 123,947 150,324 127,770 136,077 101,184 27.01%
-
NP to SH 144,882 158,634 123,947 150,324 127,770 136,077 101,184 27.01%
-
Tax Rate 25.74% 25.27% 25.81% 25.32% 25.96% 27.99% 24.81% -
Total Cost 998,169 988,084 942,585 949,314 918,631 929,703 864,981 10.00%
-
Net Worth 1,800,331 1,744,746 1,657,187 1,602,726 1,507,246 1,432,208 1,338,592 21.82%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 94,456 94,412 75,498 75,466 56,592 56,571 47,133 58.88%
Div Payout % 65.20% 59.52% 60.91% 50.20% 44.29% 41.57% 46.58% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 1,800,331 1,744,746 1,657,187 1,602,726 1,507,246 1,432,208 1,338,592 21.82%
NOSH 9,447,420 9,442,691 9,440,107 9,433,790 9,432,874 9,430,754 9,427,009 0.14%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 12.68% 13.83% 11.62% 13.67% 12.21% 12.77% 10.47% -
ROE 8.05% 9.09% 7.48% 9.38% 8.48% 9.50% 7.56% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 12.10 12.15 11.30 11.66 11.09 11.30 10.25 11.68%
EPS 1.53 1.68 1.31 1.59 1.35 1.44 1.07 26.89%
DPS 1.00 1.00 0.80 0.80 0.60 0.60 0.50 58.67%
NAPS 0.1906 0.1848 0.1756 0.1699 0.1598 0.1519 0.142 21.65%
Adjusted Per Share Value based on latest NOSH - 9,433,790
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 12.09 12.12 11.28 11.63 11.06 11.27 10.22 11.84%
EPS 1.53 1.68 1.31 1.59 1.35 1.44 1.07 26.89%
DPS 1.00 1.00 0.80 0.80 0.60 0.60 0.50 58.67%
NAPS 0.1904 0.1845 0.1752 0.1695 0.1594 0.1514 0.1415 21.86%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.49 1.45 1.51 1.59 1.55 2.00 1.97 -
P/RPS 12.31 11.94 13.36 13.64 13.97 17.69 19.22 -25.67%
P/EPS 97.14 86.30 114.97 99.78 114.42 138.58 183.53 -34.54%
EY 1.03 1.16 0.87 1.00 0.87 0.72 0.54 53.74%
DY 0.67 0.69 0.53 0.50 0.39 0.30 0.25 92.82%
P/NAPS 7.82 7.85 8.60 9.36 9.70 13.17 13.87 -31.72%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 09/05/24 23/02/24 20/11/23 09/08/23 11/05/23 14/02/23 08/11/22 -
Price 1.79 1.53 1.61 1.43 1.59 1.75 1.98 -
P/RPS 14.79 12.60 14.25 12.27 14.33 15.48 19.32 -16.30%
P/EPS 116.70 91.06 122.58 89.74 117.38 121.26 184.46 -26.28%
EY 0.86 1.10 0.82 1.11 0.85 0.82 0.54 36.33%
DY 0.56 0.65 0.50 0.56 0.38 0.34 0.25 71.11%
P/NAPS 9.39 8.28 9.17 8.42 9.95 11.52 13.94 -23.13%

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