[MRDIY] QoQ 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- -25.15%
YoY- 11.99%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
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 1,099,638 1,046,401 1,065,780 966,165 1,048,734 905,163 975,388 8.34%
PBT 201,281 172,566 188,982 134,568 183,293 134,522 179,146 8.09%
Tax -50,957 -44,796 -52,905 -33,384 -48,106 -34,021 -44,594 9.32%
NP 150,324 127,770 136,077 101,184 135,187 100,501 134,552 7.69%
-
NP to SH 150,324 127,770 136,077 101,184 135,187 100,501 134,552 7.69%
-
Tax Rate 25.32% 25.96% 27.99% 24.81% 26.25% 25.29% 24.89% -
Total Cost 949,314 918,631 929,703 864,981 913,547 804,662 840,836 8.44%
-
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 75,466 56,592 56,571 47,133 56,553 43,972 56,504 21.34%
Div Payout % 50.20% 44.29% 41.57% 46.58% 41.83% 43.75% 41.99% -
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 13.67% 12.21% 12.77% 10.47% 12.89% 11.10% 13.79% -
ROE 9.38% 8.48% 9.50% 7.56% 10.46% 8.01% 11.71% -
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 11.66 11.09 11.30 10.25 11.13 14.41 15.54 -17.47%
EPS 1.59 1.35 1.44 1.07 1.43 1.60 2.14 -18.01%
DPS 0.80 0.60 0.60 0.50 0.60 0.70 0.90 -7.57%
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 11.63 11.06 11.27 10.22 11.09 9.57 10.31 8.38%
EPS 1.59 1.35 1.44 1.07 1.43 1.06 1.42 7.85%
DPS 0.80 0.60 0.60 0.50 0.60 0.46 0.60 21.20%
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 13.64 13.97 17.69 19.22 18.60 24.01 23.24 -29.96%
P/EPS 99.78 114.42 138.58 183.53 144.33 216.27 168.44 -29.53%
EY 1.00 0.87 0.72 0.54 0.69 0.46 0.59 42.29%
DY 0.50 0.39 0.30 0.25 0.29 0.20 0.25 58.94%
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 12.27 14.33 15.48 19.32 20.85 24.64 24.40 -36.84%
P/EPS 89.74 117.38 121.26 184.46 161.76 221.89 176.84 -36.45%
EY 1.11 0.85 0.82 0.54 0.62 0.45 0.57 56.13%
DY 0.56 0.38 0.34 0.25 0.26 0.20 0.24 76.19%
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