[MRDIY] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[MRDIY] MR D.I.Y. GROUP (M) BERHAD
Announcement Date
04-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 13.02%
YoY- 7.45%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 4,127,080 3,985,842 3,895,450 3,697,306 3,408,390 3,373,408 3,166,352 19.34%
PBT 679,409 641,365 631,529 620,990 550,248 586,408 549,748 15.17%
Tax -179,191 -168,416 -160,105 -160,399 -142,710 -154,580 -144,206 15.59%
NP 500,218 472,949 471,424 460,591 407,538 431,828 405,542 15.02%
-
NP to SH 500,218 472,949 471,424 460,591 407,538 431,828 405,542 15.02%
-
Tax Rate 26.37% 26.26% 25.35% 25.83% 25.94% 26.36% 26.23% -
Total Cost 3,626,862 3,512,893 3,424,026 3,236,715 3,000,852 2,941,580 2,760,810 19.96%
-
Net Worth 1,507,246 1,432,208 1,338,592 1,292,258 1,254,479 1,148,922 1,047,564 27.47%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 216,851 204,232 204,164 197,828 178,934 185,174 174,489 15.60%
Div Payout % 43.35% 43.18% 43.31% 42.95% 43.91% 42.88% 43.03% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 1,507,246 1,432,208 1,338,592 1,292,258 1,254,479 1,148,922 1,047,564 27.47%
NOSH 9,432,874 9,430,754 9,427,009 9,426,499 6,283,180 6,280,251 6,276,600 31.23%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 12.12% 11.87% 12.10% 12.46% 11.96% 12.80% 12.81% -
ROE 33.19% 33.02% 35.22% 35.64% 32.49% 37.59% 38.71% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 43.76 42.27 41.32 39.23 54.26 53.73 50.45 -9.05%
EPS 5.30 5.02 5.00 4.89 6.49 6.88 6.46 -12.37%
DPS 2.30 2.17 2.17 2.10 2.85 2.95 2.78 -11.88%
NAPS 0.1598 0.1519 0.142 0.1371 0.1997 0.183 0.1669 -2.85%
Adjusted Per Share Value based on latest NOSH - 9,426,499
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 43.64 42.14 41.19 39.09 36.04 35.67 33.48 19.34%
EPS 5.29 5.00 4.98 4.87 4.31 4.57 4.29 15.00%
DPS 2.29 2.16 2.16 2.09 1.89 1.96 1.84 15.71%
NAPS 0.1594 0.1514 0.1415 0.1366 0.1326 0.1215 0.1108 27.46%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.55 2.00 1.97 2.07 3.46 3.61 3.90 -
P/RPS 3.54 4.73 4.77 5.28 6.38 6.72 7.73 -40.61%
P/EPS 29.23 39.87 39.39 42.36 53.33 52.49 60.36 -38.36%
EY 3.42 2.51 2.54 2.36 1.88 1.91 1.66 61.98%
DY 1.48 1.08 1.10 1.01 0.82 0.82 0.71 63.25%
P/NAPS 9.70 13.17 13.87 15.10 17.33 19.73 23.37 -44.38%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 11/05/23 14/02/23 08/11/22 04/08/22 13/05/22 16/02/22 02/11/21 -
Price 1.59 1.75 1.98 2.32 3.55 3.79 3.56 -
P/RPS 3.63 4.14 4.79 5.91 6.54 7.05 7.06 -35.84%
P/EPS 29.98 34.89 39.59 47.48 54.72 55.10 55.10 -33.37%
EY 3.34 2.87 2.53 2.11 1.83 1.81 1.81 50.50%
DY 1.45 1.24 1.09 0.90 0.80 0.78 0.78 51.24%
P/NAPS 9.95 11.52 13.94 16.92 17.78 20.71 21.33 -39.87%

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