[MRDIY] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[MRDIY] MR D.I.Y. GROUP (M) BERHAD
Announcement Date
13-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -5.62%
YoY- 1.0%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 3,985,842 3,895,450 3,697,306 3,408,390 3,373,408 3,166,352 3,138,565 17.22%
PBT 641,365 631,529 620,990 550,248 586,408 549,748 581,200 6.76%
Tax -168,416 -160,105 -160,399 -142,710 -154,580 -144,206 -152,557 6.79%
NP 472,949 471,424 460,591 407,538 431,828 405,542 428,643 6.75%
-
NP to SH 472,949 471,424 460,591 407,538 431,828 405,542 428,643 6.75%
-
Tax Rate 26.26% 25.35% 25.83% 25.94% 26.36% 26.23% 26.25% -
Total Cost 3,512,893 3,424,026 3,236,715 3,000,852 2,941,580 2,760,810 2,709,922 18.83%
-
Net Worth 1,432,208 1,338,592 1,292,258 1,254,479 1,148,922 1,047,564 992,958 27.57%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 204,232 204,164 197,828 178,934 185,174 174,489 133,691 32.53%
Div Payout % 43.18% 43.31% 42.95% 43.91% 42.88% 43.03% 31.19% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,432,208 1,338,592 1,292,258 1,254,479 1,148,922 1,047,564 992,958 27.57%
NOSH 9,430,754 9,427,009 9,426,499 6,283,180 6,280,251 6,276,600 6,276,600 31.08%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 11.87% 12.10% 12.46% 11.96% 12.80% 12.81% 13.66% -
ROE 33.02% 35.22% 35.64% 32.49% 37.59% 38.71% 43.17% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 42.27 41.32 39.23 54.26 53.73 50.45 50.00 -10.56%
EPS 5.02 5.00 4.89 6.49 6.88 6.46 6.83 -18.51%
DPS 2.17 2.17 2.10 2.85 2.95 2.78 2.13 1.24%
NAPS 0.1519 0.142 0.1371 0.1997 0.183 0.1669 0.1582 -2.66%
Adjusted Per Share Value based on latest NOSH - 6,283,180
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 42.12 41.17 39.07 36.02 35.65 33.46 33.17 17.21%
EPS 5.00 4.98 4.87 4.31 4.56 4.29 4.53 6.78%
DPS 2.16 2.16 2.09 1.89 1.96 1.84 1.41 32.78%
NAPS 0.1514 0.1415 0.1366 0.1326 0.1214 0.1107 0.1049 27.62%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.00 1.97 2.07 3.46 3.61 3.90 3.59 -
P/RPS 4.73 4.77 5.28 6.38 6.72 7.73 7.18 -24.23%
P/EPS 39.87 39.39 42.36 53.33 52.49 60.36 52.57 -16.79%
EY 2.51 2.54 2.36 1.88 1.91 1.66 1.90 20.33%
DY 1.08 1.10 1.01 0.82 0.82 0.71 0.59 49.47%
P/NAPS 13.17 13.87 15.10 17.33 19.73 23.37 22.69 -30.34%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 14/02/23 08/11/22 04/08/22 13/05/22 16/02/22 02/11/21 05/08/21 -
Price 1.75 1.98 2.32 3.55 3.79 3.56 3.38 -
P/RPS 4.14 4.79 5.91 6.54 7.05 7.06 6.76 -27.81%
P/EPS 34.89 39.59 47.48 54.72 55.10 55.10 49.49 -20.73%
EY 2.87 2.53 2.11 1.83 1.81 1.81 2.02 26.30%
DY 1.24 1.09 0.90 0.80 0.78 0.78 0.63 56.86%
P/NAPS 11.52 13.94 16.92 17.78 20.71 21.33 21.37 -33.68%

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