[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

Bursa Announcement DIYQ12022.pdf

Latest QR

Upcoming QR

MRDIY's Result

MRDIY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
TTM Result
Revenue	3,985,842	3,895,450	3,697,306	3,408,390	3,373,408	3,166,352	3,138,565	17.22%
YoY %	2.32%	5.36%	8.48%	1.04%	6.54%	0.89%	-	-
Horiz. %	127.00%	124.12%	117.80%	108.60%	107.48%	100.89%	100.00%	-
PBT	641,365	631,529	620,990	550,248	586,408	549,748	581,200	6.76%
YoY %	1.56%	1.70%	12.86%	-6.17%	6.67%	-5.41%	-	-
Horiz. %	110.35%	108.66%	106.85%	94.67%	100.90%	94.59%	100.00%	-
Tax	-168,416	-160,105	-160,399	-142,710	-154,580	-144,206	-152,557	6.79%
YoY %	-5.19%	0.18%	-12.40%	7.68%	-7.19%	5.47%	-	-
Horiz. %	110.40%	104.95%	105.14%	93.55%	101.33%	94.53%	100.00%	-
NP	472,949	471,424	460,591	407,538	431,828	405,542	428,643	6.75%
YoY %	0.32%	2.35%	13.02%	-5.62%	6.48%	-5.39%	-	-
Horiz. %	110.34%	109.98%	107.45%	95.08%	100.74%	94.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	472,949	471,424	460,591	407,538	431,828	405,542	428,643	6.75%
YoY %	0.32%	2.35%	13.02%	-5.62%	6.48%	-5.39%	-	-
Horiz. %	110.34%	109.98%	107.45%	95.08%	100.74%	94.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.26%	25.35%	25.83%	25.94%	26.36%	26.23%	26.25%	-
YoY %	3.59%	-1.86%	-0.42%	-1.59%	0.50%	-0.08%	-	-
Horiz. %	100.04%	96.57%	98.40%	98.82%	100.42%	99.92%	100.00%	-
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%
YoY %	2.60%	5.79%	7.86%	2.01%	6.55%	1.88%	-	-
Horiz. %	129.63%	126.35%	119.44%	110.74%	108.55%	101.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,432,208	1,338,592	1,292,258	1,254,479	1,148,922	1,047,564	992,958	27.57%
YoY %	6.99%	3.59%	3.01%	9.19%	9.68%	5.50%	-	-
Horiz. %	144.24%	134.81%	130.14%	126.34%	115.71%	105.50%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Dividend
Div	204,232	204,164	197,828	178,934	185,174	174,489	133,691	32.53%
YoY %	0.03%	3.20%	10.56%	-3.37%	6.12%	30.52%	-	-
Horiz. %	152.76%	152.71%	147.97%	133.84%	138.51%	130.52%	100.00%	-
Div Payout %	43.18%	43.31%	42.95%	43.91%	42.88%	43.03%	31.19%	-
YoY %	-0.30%	0.84%	-2.19%	2.40%	-0.35%	37.96%	-	-
Horiz. %	138.44%	138.86%	137.70%	140.78%	137.48%	137.96%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Equity
Net Worth	1,432,208	1,338,592	1,292,258	1,254,479	1,148,922	1,047,564	992,958	27.57%
YoY %	6.99%	3.59%	3.01%	9.19%	9.68%	5.50%	-	-
Horiz. %	144.24%	134.81%	130.14%	126.34%	115.71%	105.50%	100.00%	-
NOSH	9,430,754	9,427,009	9,426,499	6,283,180	6,280,251	6,276,600	6,276,600	31.08%
YoY %	0.04%	0.01%	50.03%	0.05%	0.06%	0.00%	-	-
Horiz. %	150.25%	150.19%	150.18%	100.10%	100.06%	100.00%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Ratio Analysis
NP Margin	11.87%	12.10%	12.46%	11.96%	12.80%	12.81%	13.66%	-
YoY %	-1.90%	-2.89%	4.18%	-6.56%	-0.08%	-6.22%	-	-
Horiz. %	86.90%	88.58%	91.22%	87.55%	93.70%	93.78%	100.00%	-
ROE	33.02%	35.22%	35.64%	32.49%	37.59%	38.71%	43.17%	-
YoY %	-6.25%	-1.18%	9.70%	-13.57%	-2.89%	-10.33%	-	-
Horiz. %	76.49%	81.58%	82.56%	75.26%	87.07%	89.67%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Per Share
RPS	42.27	41.32	39.23	54.26	53.73	50.45	50.00	-10.56%
YoY %	2.30%	5.33%	-27.70%	0.99%	6.50%	0.90%	-	-
Horiz. %	84.54%	82.64%	78.46%	108.52%	107.46%	100.90%	100.00%	-
EPS	5.02	5.00	4.89	6.49	6.88	6.46	6.83	-18.51%
YoY %	0.40%	2.25%	-24.65%	-5.67%	6.50%	-5.42%	-	-
Horiz. %	73.50%	73.21%	71.60%	95.02%	100.73%	94.58%	100.00%	-
DPS	2.17	2.17	2.10	2.85	2.95	2.78	2.13	1.24%
YoY %	0.00%	3.33%	-26.32%	-3.39%	6.12%	30.52%	-	-
Horiz. %	101.88%	101.88%	98.59%	133.80%	138.50%	130.52%	100.00%	-
NAPS	0.1519	0.142	0.1371	0.1997	0.183	0.1669	0.1582	-2.66%
YoY %	6.97%	3.57%	-31.35%	9.13%	9.65%	5.50%	-	-
Horiz. %	96.02%	89.76%	86.66%	126.23%	115.68%	105.50%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Adjusted Per Share Value based on latest NOSH - 6,283,180
RPS	42.14	41.19	39.09	36.04	35.67	33.48	33.18	17.22%
YoY %	2.31%	5.37%	8.46%	1.04%	6.54%	0.90%	-	-
Horiz. %	127.00%	124.14%	117.81%	108.62%	107.50%	100.90%	100.00%	-
EPS	5.00	4.98	4.87	4.31	4.57	4.29	4.53	6.78%
YoY %	0.40%	2.26%	12.99%	-5.69%	6.53%	-5.30%	-	-
Horiz. %	110.38%	109.93%	107.51%	95.14%	100.88%	94.70%	100.00%	-
DPS	2.16	2.16	2.09	1.89	1.96	1.84	1.41	32.78%
YoY %	0.00%	3.35%	10.58%	-3.57%	6.52%	30.50%	-	-
Horiz. %	153.19%	153.19%	148.23%	134.04%	139.01%	130.50%	100.00%	-
NAPS	0.1514	0.1415	0.1366	0.1326	0.1215	0.1108	0.105	27.54%
YoY %	7.00%	3.59%	3.02%	9.14%	9.66%	5.52%	-	-
Horiz. %	144.19%	134.76%	130.10%	126.29%	115.71%	105.52%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-0.84%	-9.66%	-17.24%	-5.06%	-13.07%	7.66%	-	-
Horiz. %	65.88%	66.43%	73.54%	88.86%	93.59%	107.66%	100.00%	-
P/EPS	39.87	39.39	42.36	53.33	52.49	60.36	52.57	-16.79%
YoY %	1.22%	-7.01%	-20.57%	1.60%	-13.04%	14.82%	-	-
Horiz. %	75.84%	74.93%	80.58%	101.45%	99.85%	114.82%	100.00%	-
EY	2.51	2.54	2.36	1.88	1.91	1.66	1.90	20.33%
YoY %	-1.18%	7.63%	25.53%	-1.57%	15.06%	-12.63%	-	-
Horiz. %	132.11%	133.68%	124.21%	98.95%	100.53%	87.37%	100.00%	-
DY	1.08	1.10	1.01	0.82	0.82	0.71	0.59	49.47%
YoY %	-1.82%	8.91%	23.17%	0.00%	15.49%	20.34%	-	-
Horiz. %	183.05%	186.44%	171.19%	138.98%	138.98%	120.34%	100.00%	-
P/NAPS	13.17	13.87	15.10	17.33	19.73	23.37	22.69	-30.34%
YoY %	-5.05%	-8.15%	-12.87%	-12.16%	-15.58%	3.00%	-	-
Horiz. %	58.04%	61.13%	66.55%	76.38%	86.95%	103.00%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-13.57%	-18.95%	-9.63%	-7.23%	-0.14%	4.44%	-	-
Horiz. %	61.24%	70.86%	87.43%	96.75%	104.29%	104.44%	100.00%	-
P/EPS	34.89	39.59	47.48	54.72	55.10	55.10	49.49	-20.73%
YoY %	-11.87%	-16.62%	-13.23%	-0.69%	0.00%	11.34%	-	-
Horiz. %	70.50%	80.00%	95.94%	110.57%	111.34%	111.34%	100.00%	-
EY	2.87	2.53	2.11	1.83	1.81	1.81	2.02	26.30%
YoY %	13.44%	19.91%	15.30%	1.10%	0.00%	-10.40%	-	-
Horiz. %	142.08%	125.25%	104.46%	90.59%	89.60%	89.60%	100.00%	-
DY	1.24	1.09	0.90	0.80	0.78	0.78	0.63	56.86%
YoY %	13.76%	21.11%	12.50%	2.56%	0.00%	23.81%	-	-
Horiz. %	196.83%	173.02%	142.86%	126.98%	123.81%	123.81%	100.00%	-
P/NAPS	11.52	13.94	16.92	17.78	20.71	21.33	21.37	-33.68%
YoY %	-17.36%	-17.61%	-4.84%	-14.15%	-2.91%	-0.19%	-	-
Horiz. %	53.91%	65.23%	79.18%	83.20%	96.91%	99.81%	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