[MRDIY] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock

[MRDIY] MR D.I.Y. GROUP (M) BERHAD

Announcement Date

11-May-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

31-Mar-2023 [#1]

Profit Trend

QoQ- -6.1%

YoY- 27.13%

Quarter Report

Bursa Announcement DIYQ12023.pdf

Latest QR

Upcoming QR

MRDIY's Result

MRDIY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Quarter Result
Revenue	1,146,718	1,066,532	1,099,638	1,046,401	1,065,780	966,165	1,048,734	6.11%
YoY %	7.52%	-3.01%	5.09%	-1.82%	10.31%	-7.87%	-	-
Horiz. %	109.34%	101.70%	104.85%	99.78%	101.63%	92.13%	100.00%	-
PBT	212,266	167,060	201,281	172,566	188,982	134,568	183,293	10.24%
YoY %	27.06%	-17.00%	16.64%	-8.69%	40.44%	-26.58%	-	-
Horiz. %	115.81%	91.14%	109.81%	94.15%	103.10%	73.42%	100.00%	-
Tax	-53,632	-43,113	-50,957	-44,796	-52,905	-33,384	-48,106	7.49%
YoY %	-24.40%	15.39%	-13.75%	15.33%	-58.47%	30.60%	-	-
Horiz. %	111.49%	89.62%	105.93%	93.12%	109.98%	69.40%	100.00%	-
NP	158,634	123,947	150,324	127,770	136,077	101,184	135,187	11.21%
YoY %	27.99%	-17.55%	17.65%	-6.10%	34.48%	-25.15%	-	-
Horiz. %	117.34%	91.69%	111.20%	94.51%	100.66%	74.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	158,634	123,947	150,324	127,770	136,077	101,184	135,187	11.21%
YoY %	27.99%	-17.55%	17.65%	-6.10%	34.48%	-25.15%	-	-
Horiz. %	117.34%	91.69%	111.20%	94.51%	100.66%	74.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.27%	25.81%	25.32%	25.96%	27.99%	24.81%	26.25%	-
YoY %	-2.09%	1.94%	-2.47%	-7.25%	12.82%	-5.49%	-	-
Horiz. %	96.27%	98.32%	96.46%	98.90%	106.63%	94.51%	100.00%	-
Total Cost	988,084	942,585	949,314	918,631	929,703	864,981	913,547	5.35%
YoY %	4.83%	-0.71%	3.34%	-1.19%	7.48%	-5.32%	-	-
Horiz. %	108.16%	103.18%	103.92%	100.56%	101.77%	94.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,744,746	1,657,187	1,602,726	1,507,246	1,432,208	1,338,592	1,292,258	22.09%
YoY %	5.28%	3.40%	6.33%	5.24%	6.99%	3.59%	-	-
Horiz. %	135.02%	128.24%	124.03%	116.64%	110.83%	103.59%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	94,412	75,498	75,466	56,592	56,571	47,133	56,553	40.59%
YoY %	25.05%	0.04%	33.35%	0.04%	20.02%	-16.66%	-	-
Horiz. %	166.94%	133.50%	133.44%	100.07%	100.03%	83.34%	100.00%	-
Div Payout %	59.52%	60.91%	50.20%	44.29%	41.57%	46.58%	41.83%	-
YoY %	-2.28%	21.33%	13.34%	6.54%	-10.76%	11.36%	-	-
Horiz. %	142.29%	145.61%	120.01%	105.88%	99.38%	111.36%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	1,744,746	1,657,187	1,602,726	1,507,246	1,432,208	1,338,592	1,292,258	22.09%
YoY %	5.28%	3.40%	6.33%	5.24%	6.99%	3.59%	-	-
Horiz. %	135.02%	128.24%	124.03%	116.64%	110.83%	103.59%	100.00%	-
NOSH	9,442,691	9,440,107	9,433,790	9,432,874	9,430,754	9,427,009	9,426,499	0.11%
YoY %	0.03%	0.07%	0.01%	0.02%	0.04%	0.01%	-	-
Horiz. %	100.17%	100.14%	100.08%	100.07%	100.05%	100.01%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	13.83%	11.62%	13.67%	12.21%	12.77%	10.47%	12.89%	-
YoY %	19.02%	-15.00%	11.96%	-4.39%	21.97%	-18.77%	-	-
Horiz. %	107.29%	90.15%	106.05%	94.72%	99.07%	81.23%	100.00%	-
ROE	9.09%	7.48%	9.38%	8.48%	9.50%	7.56%	10.46%	-
YoY %	21.52%	-20.26%	10.61%	-10.74%	25.66%	-27.72%	-	-
Horiz. %	86.90%	71.51%	89.67%	81.07%	90.82%	72.28%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	12.15	11.30	11.66	11.09	11.30	10.25	11.13	6.00%
YoY %	7.52%	-3.09%	5.14%	-1.86%	10.24%	-7.91%	-	-
Horiz. %	109.16%	101.53%	104.76%	99.64%	101.53%	92.09%	100.00%	-
EPS	1.68	1.31	1.59	1.35	1.44	1.07	1.43	11.30%
YoY %	28.24%	-17.61%	17.78%	-6.25%	34.58%	-25.17%	-	-
Horiz. %	117.48%	91.61%	111.19%	94.41%	100.70%	74.83%	100.00%	-
DPS	1.00	0.80	0.80	0.60	0.60	0.50	0.60	40.44%
YoY %	25.00%	0.00%	33.33%	0.00%	20.00%	-16.67%	-	-
Horiz. %	166.67%	133.33%	133.33%	100.00%	100.00%	83.33%	100.00%	-
NAPS	0.1848	0.1756	0.1699	0.1598	0.1519	0.142	0.1371	21.95%
YoY %	5.24%	3.35%	6.32%	5.20%	6.97%	3.57%	-	-
Horiz. %	134.79%	128.08%	123.92%	116.56%	110.80%	103.57%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 9,432,874
RPS	12.12	11.28	11.63	11.06	11.27	10.22	11.09	6.08%
YoY %	7.45%	-3.01%	5.15%	-1.86%	10.27%	-7.84%	-	-
Horiz. %	109.29%	101.71%	104.87%	99.73%	101.62%	92.16%	100.00%	-
EPS	1.68	1.31	1.59	1.35	1.44	1.07	1.43	11.30%
YoY %	28.24%	-17.61%	17.78%	-6.25%	34.58%	-25.17%	-	-
Horiz. %	117.48%	91.61%	111.19%	94.41%	100.70%	74.83%	100.00%	-
DPS	1.00	0.80	0.80	0.60	0.60	0.50	0.60	40.44%
YoY %	25.00%	0.00%	33.33%	0.00%	20.00%	-16.67%	-	-
Horiz. %	166.67%	133.33%	133.33%	100.00%	100.00%	83.33%	100.00%	-
NAPS	0.1845	0.1752	0.1695	0.1594	0.1514	0.1415	0.1366	22.12%
YoY %	5.31%	3.36%	6.34%	5.28%	7.00%	3.59%	-	-
Horiz. %	135.07%	128.26%	124.08%	116.69%	110.83%	103.59%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	1.45	1.51	1.59	1.55	2.00	1.97	2.07	-
P/RPS	11.94	13.36	13.64	13.97	17.69	19.22	18.60	-25.52%
YoY %	-10.63%	-2.05%	-2.36%	-21.03%	-7.96%	3.33%	-	-
Horiz. %	64.19%	71.83%	73.33%	75.11%	95.11%	103.33%	100.00%	-
P/EPS	86.30	114.97	99.78	114.42	138.58	183.53	144.33	-28.95%
YoY %	-24.94%	15.22%	-12.79%	-17.43%	-24.49%	27.16%	-	-
Horiz. %	59.79%	79.66%	69.13%	79.28%	96.02%	127.16%	100.00%	-
EY	1.16	0.87	1.00	0.87	0.72	0.54	0.69	41.25%
YoY %	33.33%	-13.00%	14.94%	20.83%	33.33%	-21.74%	-	-
Horiz. %	168.12%	126.09%	144.93%	126.09%	104.35%	78.26%	100.00%	-
DY	0.69	0.53	0.50	0.39	0.30	0.25	0.29	77.94%
YoY %	30.19%	6.00%	28.21%	30.00%	20.00%	-13.79%	-	-
Horiz. %	237.93%	182.76%	172.41%	134.48%	103.45%	86.21%	100.00%	-
P/NAPS	7.85	8.60	9.36	9.70	13.17	13.87	15.10	-35.26%
YoY %	-8.72%	-8.12%	-3.51%	-26.35%	-5.05%	-8.15%	-	-
Horiz. %	51.99%	56.95%	61.99%	64.24%	87.22%	91.85%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	23/02/24	20/11/23	09/08/23	11/05/23	14/02/23	08/11/22	04/08/22	-
Price	1.53	1.61	1.43	1.59	1.75	1.98	2.32	-
P/RPS	12.60	14.25	12.27	14.33	15.48	19.32	20.85	-28.45%
YoY %	-11.58%	16.14%	-14.38%	-7.43%	-19.88%	-7.34%	-	-
Horiz. %	60.43%	68.35%	58.85%	68.73%	74.24%	92.66%	100.00%	-
P/EPS	91.06	122.58	89.74	117.38	121.26	184.46	161.76	-31.75%
YoY %	-25.71%	36.59%	-23.55%	-3.20%	-34.26%	14.03%	-	-
Horiz. %	56.29%	75.78%	55.48%	72.56%	74.96%	114.03%	100.00%	-
EY	1.10	0.82	1.11	0.85	0.82	0.54	0.62	46.40%
YoY %	34.15%	-26.13%	30.59%	3.66%	51.85%	-12.90%	-	-
Horiz. %	177.42%	132.26%	179.03%	137.10%	132.26%	87.10%	100.00%	-
DY	0.65	0.50	0.56	0.38	0.34	0.25	0.26	83.89%
YoY %	30.00%	-10.71%	47.37%	11.76%	36.00%	-3.85%	-	-
Horiz. %	250.00%	192.31%	215.38%	146.15%	130.77%	96.15%	100.00%	-
P/NAPS	8.28	9.17	8.42	9.95	11.52	13.94	16.92	-37.81%
YoY %	-9.71%	8.91%	-15.38%	-13.63%	-17.36%	-17.61%	-	-
Horiz. %	48.94%	54.20%	49.76%	58.81%	68.09%	82.39%	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