[MRDIY] QoQ Quarter Result on 31-Dec-2023 [#4]

Stock
[MRDIY] MR D.I.Y. GROUP (M) BERHAD
Announcement Date
23-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 27.99%
YoY- 16.58%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,135,074 1,196,228 1,143,051 1,146,718 1,066,532 1,099,638 1,046,401 5.55%
PBT 164,524 207,892 195,108 212,266 167,060 201,281 172,566 -3.12%
Tax -42,877 -52,682 -50,226 -53,632 -43,113 -50,957 -44,796 -2.86%
NP 121,647 155,210 144,882 158,634 123,947 150,324 127,770 -3.21%
-
NP to SH 121,647 155,210 144,882 158,634 123,947 150,324 127,770 -3.21%
-
Tax Rate 26.06% 25.34% 25.74% 25.27% 25.81% 25.32% 25.96% -
Total Cost 1,013,427 1,041,018 998,169 988,084 942,585 949,314 918,631 6.74%
-
Net Worth 1,875,593 1,864,397 1,800,331 1,744,746 1,657,187 1,602,726 1,507,246 15.64%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 94,535 113,394 94,456 94,412 75,498 75,466 56,592 40.65%
Div Payout % 77.71% 73.06% 65.20% 59.52% 60.91% 50.20% 44.29% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 1,875,593 1,864,397 1,800,331 1,744,746 1,657,187 1,602,726 1,507,246 15.64%
NOSH 9,454,780 9,451,762 9,447,420 9,442,691 9,440,107 9,433,790 9,432,874 0.15%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 10.72% 12.97% 12.68% 13.83% 11.62% 13.67% 12.21% -
ROE 6.49% 8.32% 8.05% 9.09% 7.48% 9.38% 8.48% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 12.01 12.66 12.10 12.15 11.30 11.66 11.09 5.44%
EPS 1.29 1.64 1.53 1.68 1.31 1.59 1.35 -2.97%
DPS 1.00 1.20 1.00 1.00 0.80 0.80 0.60 40.44%
NAPS 0.1984 0.1973 0.1906 0.1848 0.1756 0.1699 0.1598 15.47%
Adjusted Per Share Value based on latest NOSH - 9,442,691
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 12.00 12.64 12.08 12.12 11.27 11.62 11.06 5.57%
EPS 1.29 1.64 1.53 1.68 1.31 1.59 1.35 -2.97%
DPS 1.00 1.20 1.00 1.00 0.80 0.80 0.60 40.44%
NAPS 0.1982 0.197 0.1903 0.1844 0.1751 0.1694 0.1593 15.63%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 2.12 1.94 1.49 1.45 1.51 1.59 1.55 -
P/RPS 17.66 15.32 12.31 11.94 13.36 13.64 13.97 16.86%
P/EPS 164.75 118.11 97.14 86.30 114.97 99.78 114.42 27.42%
EY 0.61 0.85 1.03 1.16 0.87 1.00 0.87 -21.02%
DY 0.47 0.62 0.67 0.69 0.53 0.50 0.39 13.20%
P/NAPS 10.69 9.83 7.82 7.85 8.60 9.36 9.70 6.67%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 14/11/24 13/08/24 09/05/24 23/02/24 20/11/23 09/08/23 11/05/23 -
Price 2.10 2.10 1.79 1.53 1.61 1.43 1.59 -
P/RPS 17.49 16.59 14.79 12.60 14.25 12.27 14.33 14.16%
P/EPS 163.20 127.85 116.70 91.06 122.58 89.74 117.38 24.49%
EY 0.61 0.78 0.86 1.10 0.82 1.11 0.85 -19.79%
DY 0.48 0.57 0.56 0.65 0.50 0.56 0.38 16.80%
P/NAPS 10.58 10.64 9.39 8.28 9.17 8.42 9.95 4.16%

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