MRDIY (5296): Results for Last 10 Financial Years (Summary)

MR D.I.Y. GROUP (M) BERHAD

KLSE (MYR): MRDIY (5296)

Live Data: OFF

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

1.73

Today's Change

-0.02 (1.14%)

Day's Change

1.72 - 1.76

Trading Volume

2,346,500

Financial

Market Cap

16,373 Million

NOSH

9,464 Million

Latest Quarter

30-Sep-2024 [#3]

Announcement Date

14-Nov-2024

Next Quarter

31-Dec-2024

Est. Ann. Date

23-Feb-2025

Est. Ann. Due Date

01-Mar-2025

QoQ | YoY

-21.62% | -1.86%

Revenue | NP to SH

4,621,071.000 | 580,373.000

RPS | P/RPS

48.83 Cent | 3.54

EPS | P/E | EY

6.13 Cent | 28.21 | 3.54%

DPS | DY | Payout %

4.19 Cent | 2.42% | 68.37%

NAPS | P/NAPS

0.20 | 8.73

QoQ | YoY

-0.39% | 7.85%

NP Margin | ROE

12.56% | 30.94%

F.Y. | Ann. Date

30-Sep-2024 | 14-Nov-2024

Latest Audited Result

31-Dec-2023

Announcement Date

25-Apr-2024

Next Audited Result

31-Dec-2024

Est. Ann. Date

25-Apr-2025

Est. Ann. Due Date

29-Jun-2025

Revenue | NP to SH

4,359,289.000 | 560,675.000

RPS | P/RPS

46.06 Cent | 3.76

EPS | P/E | EY

5.92 Cent | 29.20 | 3.42%

DPS | DY | Payout %

3.19 Cent | 1.84% | 53.89%

NAPS | P/NAPS

0.18 | 9.38

YoY

18.55%

NP Margin | ROE

12.86% | 32.14%

F.Y. | Ann. Date

31-Dec-2023 | 23-Feb-2024

Revenue | NP to SH

4,632,470.666 | 562,318.666

RPS | P/RPS

48.95 Cent | 3.53

EPS | P/E | EY

5.94 Cent | 29.12 | 3.43%

DPS | DY | Payout %

NAPS | P/NAPS

QoQ | YoY

-6.31% | 4.9%

NP Margin | ROE

12.14% | 29.98%

F.Y. | Ann. Date

30-Sep-2024 | 14-Nov-2024

Show?

YoY %

Horiz. %

	AQR	T4Q	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	CAGR
Last 10 FY Result
Revenue	4,632,470	4,621,071	4,359,289	3,985,842	3,373,408	2,559,315	2,275,587	17.63%
YoY %	0.25%	6.01%	9.37%	18.15%	31.81%	12.47%	-	-
Horiz. %	203.57%	203.07%	191.57%	175.16%	148.24%	112.47%	100.00%	-
PBT	756,698	779,790	753,173	641,365	586,407	457,675	437,733	14.51%
YoY %	-2.96%	3.53%	17.43%	9.37%	28.13%	4.56%	-	-
Horiz. %	172.87%	178.14%	172.06%	146.52%	133.96%	104.56%	100.00%	-
Tax	-194,380	-199,417	-192,498	-168,416	-154,580	-120,514	-120,165	12.49%
YoY %	2.53%	-3.59%	-14.30%	-8.95%	-28.27%	-0.29%	-	-
Horiz. %	161.76%	165.95%	160.19%	140.15%	128.64%	100.29%	100.00%	-
NP	562,318	580,373	560,675	472,949	431,827	337,161	317,568	15.25%
YoY %	-3.11%	3.51%	18.55%	9.52%	28.08%	6.17%	-	-
Horiz. %	177.07%	182.76%	176.55%	148.93%	135.98%	106.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	562,318	580,373	560,675	472,949	431,827	337,161	317,568	15.25%
YoY %	-3.11%	3.51%	18.55%	9.52%	28.08%	6.17%	-	-
Horiz. %	177.07%	182.76%	176.55%	148.93%	135.98%	106.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.69%	25.57%	25.56%	26.26%	26.36%	26.33%	27.45%	-
YoY %	0.47%	0.04%	-2.67%	-0.38%	0.11%	-4.08%	-	-
Horiz. %	93.59%	93.15%	93.11%	95.66%	96.03%	95.92%	100.00%	-
Total Cost	4,070,152	4,040,698	3,798,614	3,512,893	2,941,581	2,222,154	1,958,019	18.00%
YoY %	0.73%	6.37%	8.13%	19.42%	32.38%	13.49%	-	-
Horiz. %	207.87%	206.37%	194.00%	179.41%	150.23%	113.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,875,593	1,875,593	1,744,746	1,432,208	1,148,922	876,840	340,161	50.44%
YoY %	0.00%	7.50%	21.82%	24.66%	31.03%	157.77%	-	-
Horiz. %	551.38%	551.38%	512.92%	421.04%	337.76%	257.77%	100.00%	-

	AQR	T4Q	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	CAGR
Dividend
Div	403,353	396,799	302,120	226,287	185,208	3,138,345,848	3,138,023,750	-90.07%
YoY %	1.65%	31.34%	33.51%	22.18%	-99.99%	0.01%	-	-
Horiz. %	0.01%	0.01%	0.01%	0.01%	0.01%	100.01%	100.00%	-
Div Payout %	71.73%	68.37%	53.89%	47.85%	42.89%	930,815.20%	988,142.30%	-
YoY %	4.91%	26.87%	12.62%	11.56%	-100.00%	-5.80%	-	-
Horiz. %	0.01%	0.01%	0.01%	0.00%	0.00%	94.20%	100.00%	-

	AQR	T4Q	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	CAGR
Equity
Net Worth	1,875,593	1,875,593	1,744,746	1,432,208	1,148,922	876,840	340,161	50.44%
YoY %	0.00%	7.50%	21.82%	24.66%	31.03%	157.77%	-	-
Horiz. %	551.38%	551.38%	512.92%	421.04%	337.76%	257.77%	100.00%	-
NOSH	9,454,780	9,454,780	9,442,691	9,430,754	6,280,251	6,276,600	6,276,047	10.74%
YoY %	0.00%	0.13%	0.13%	50.17%	0.06%	0.01%	-	-
Horiz. %	150.65%	150.65%	150.46%	150.27%	100.07%	100.01%	100.00%	-

	AQR	T4Q	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	CAGR
Ratio Analysis
NP Margin	12.14%	12.56%	12.86%	11.87%	12.80%	13.17%	13.96%	-
YoY %	-3.34%	-2.33%	8.34%	-7.27%	-2.81%	-5.66%	-	-
Horiz. %	86.96%	89.97%	92.12%	85.03%	91.69%	94.34%	100.00%	-
ROE	29.98%	30.94%	32.14%	33.02%	37.59%	38.45%	93.36%	-
YoY %	-3.10%	-3.73%	-2.67%	-12.16%	-2.24%	-58.82%	-	-
Horiz. %	32.11%	33.14%	34.43%	35.37%	40.26%	41.18%	100.00%	-

	AQR	T4Q	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	CAGR
Per Share
RPS	49.00	48.88	46.17	42.27	53.73	40.78	36.26	6.22%
YoY %	0.25%	5.87%	9.23%	-21.33%	31.76%	12.47%	-	-
Horiz. %	135.14%	134.80%	127.33%	116.57%	148.18%	112.47%	100.00%	-
EPS	5.95	6.14	5.94	5.02	6.88	5.37	5.06	4.08%
YoY %	-3.09%	3.37%	18.33%	-27.03%	28.12%	6.13%	-	-
Horiz. %	117.59%	121.34%	117.39%	99.21%	135.97%	106.13%	100.00%	-
DPS	4.27	4.20	3.20	2.40	2.95	50,000.73	50,000.00	-91.04%
YoY %	1.67%	31.25%	33.33%	-18.64%	-99.99%	0.00%	-	-
Horiz. %	0.01%	0.01%	0.01%	0.00%	0.01%	100.00%	100.00%	-
NAPS	0.1984	0.1984	0.1848	0.1519	0.183	0.1397	0.0542	35.85%
YoY %	0.00%	7.36%	21.66%	-16.99%	30.99%	157.75%	-	-
Horiz. %	366.05%	366.05%	340.96%	280.26%	337.64%	257.75%	100.00%	-

	AQR	T4Q	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	CAGR
Adjusted Per Share Value based on latest NOSH - 9,454,780
RPS	48.95	48.83	46.06	42.11	35.64	27.04	24.04	17.63%
YoY %	0.25%	6.01%	9.38%	18.15%	31.80%	12.48%	-	-
Horiz. %	203.62%	203.12%	191.60%	175.17%	148.25%	112.48%	100.00%	-
EPS	5.94	6.13	5.92	5.00	4.56	3.56	3.36	15.20%
YoY %	-3.10%	3.55%	18.40%	9.65%	28.09%	5.95%	-	-
Horiz. %	176.79%	182.44%	176.19%	148.81%	135.71%	105.95%	100.00%	-
DPS	4.26	4.19	3.19	2.39	1.96	33,160.01	33,156.61	-90.08%
YoY %	1.67%	31.35%	33.47%	21.94%	-99.99%	0.01%	-	-
Horiz. %	0.01%	0.01%	0.01%	0.01%	0.01%	100.01%	100.00%	-
NAPS	0.1982	0.1982	0.1844	0.1513	0.1214	0.0926	0.0359	50.50%
YoY %	0.00%	7.48%	21.88%	24.63%	31.10%	157.94%	-	-
Horiz. %	552.09%	552.09%	513.65%	421.45%	338.16%	257.94%	100.00%	-

	AQR	T4Q	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	30/09/24	29/12/23	30/12/22	31/12/21	31/12/20	-	-
Price	2.12	2.12	1.45	2.00	3.61	3.12	0.00	-
P/RPS	4.33	4.34	3.14	4.73	6.72	7.65	0.00	-
YoY %	-0.23%	38.22%	-33.62%	-29.61%	-12.16%	0.00%	-	-
Horiz. %	56.60%	56.73%	41.05%	61.83%	87.84%	100.00%	-	-
P/EPS	35.64	34.53	24.42	39.87	52.49	58.08	0.00	-
YoY %	3.21%	41.40%	-38.75%	-24.04%	-9.62%	0.00%	-	-
Horiz. %	61.36%	59.45%	42.05%	68.65%	90.38%	100.00%	-	-
EY	2.81	2.90	4.10	2.51	1.91	1.72	0.00	-
YoY %	-3.10%	-29.27%	63.35%	31.41%	11.05%	0.00%	-	-
Horiz. %	163.37%	168.60%	238.37%	145.93%	111.05%	100.00%	-	-
DY	2.01	1.98	2.21	1.20	0.82	16,025.88	0.00	-
YoY %	1.52%	-10.41%	84.17%	46.34%	-99.99%	0.00%	-	-
Horiz. %	0.01%	0.01%	0.01%	0.01%	0.01%	100.00%	-	-
P/NAPS	10.69	10.69	7.85	13.17	19.73	22.33	0.00	-
YoY %	0.00%	36.18%	-40.39%	-33.25%	-11.64%	0.00%	-	-
Horiz. %	47.87%	47.87%	35.15%	58.98%	88.36%	100.00%	-	-

	AQR	T4Q	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	CAGR
Price Multiplier on Announcement Date
Date	14/11/24	14/11/24	23/02/24	14/02/23	16/02/22	17/02/21	-	-
Price	2.10	2.10	1.53	1.75	3.79	3.41	0.00	-
P/RPS	4.29	4.30	3.31	4.14	7.05	8.36	0.00	-
YoY %	-0.23%	29.91%	-20.05%	-41.28%	-15.67%	0.00%	-	-
Horiz. %	51.32%	51.44%	39.59%	49.52%	84.33%	100.00%	-	-
P/EPS	35.30	34.21	25.76	34.89	55.10	63.48	0.00	-
YoY %	3.19%	32.80%	-26.17%	-36.68%	-13.20%	0.00%	-	-
Horiz. %	55.61%	53.89%	40.58%	54.96%	86.80%	100.00%	-	-
EY	2.83	2.92	3.88	2.87	1.81	1.58	0.00	-
YoY %	-3.08%	-24.74%	35.19%	58.56%	14.56%	0.00%	-	-
Horiz. %	179.11%	184.81%	245.57%	181.65%	114.56%	100.00%	-	-
DY	2.03	2.00	2.09	1.37	0.78	14,662.97	0.00	-
YoY %	1.50%	-4.31%	52.55%	75.64%	-99.99%	0.00%	-	-
Horiz. %	0.01%	0.01%	0.01%	0.01%	0.01%	100.00%	-	-
P/NAPS	10.58	10.58	8.28	11.52	20.71	24.41	0.00	-
YoY %	0.00%	27.78%	-28.12%	-44.37%	-15.16%	0.00%	-	-
Horiz. %	43.34%	43.34%	33.92%	47.19%	84.84%	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

3 people like this. Showing 50 of 2,637 comments

NgWS90

Prepare the bullets to shoot when MRDIY falls below RM2 again

2024-10-04 11:25

DickyMe

90 sen coming soon.

2024-10-05 13:09

DickyMe

13 years old is under age mah.

2024-10-05 19:25

NgWS90

MRDIY will catch up 99smart's share price soon

2024-10-09 14:41

blistering

Shareholder foresee bad earning coming every , big dumping

2024-10-16 14:10

NoTimeToTrade

MR.DIY owners do like and the share price can maintain? what a small market we are, if in a bigger market and they did this, investor would be punishing this stock.

2024-10-16 16:47

Lee Ying Yee

how to invest ? nta 20c u bought $2.00 . 7439 nta $3.00 i sell $1.70 . earning per share 7c to 10c per QR????????????

2024-10-17 15:37

NgWS90

If it would drop to RM2 and below if big dumping, blistering

2024-10-17 17:05

Spy133

Better invest in Speedmart 99! Better future as it’s a household name and it’s owned by one owner who is holding 20 percent of its stocks. This means minimal shares floating and easy to appreciate. PBB also a good buy with the crashed price and this will definitely appreciate by February before dividend announcement.

2024-10-17 19:50

Spy133

Sorry 80 percent of stocks. Only 20 percent are floating.

2024-10-17 19:52

NoTimeToTrade

Spy133, you got read the prospectus or not? only 16% shares was listed, 15% was "given" as "angpow" to his banker friends, and only 1% traded on the open market.

2024-10-18 14:55

NgWS90

Rest assured, MR DIY will catch up 99 speedmart soon

2 months ago

Dow Jones

Dow Jones Industrial Average

42,052.19

+288.73

0.69%

Nasdaq

NASDAQ Composite

18,239.91

+144.76

0.80%

2 months ago

TwilightWanderer

y the way, I’ve got rooms for rent at MKH Savile D Lake in Puchong! Prices include utilities and common facilities like a gym and pool. Interested parties can contact Mr. Tan!

2 months ago

NgWS90

MR.DIY expands deep into Indonesia’s suburbs

https://asianbusinessreview.com/exclusive/mrdiy-expands-deep-indonesias-suburbs

2 months ago

HKHedgeFund

haha very nice

2 months ago

nahbrodontdothat

fuiyo what happened

2 months ago

Nobody17

damnn what's going on

2 months ago

DickyMe

" Posted by DickyMe > 2023-06-03 20:15 | Report Abuse

Another Sapura in the making.
Almost 9.5 Billion shares is mind boggling for" kedai runcit perkakas" air con."

2 months ago

howardmark

even if dropped to rm1.00, it's still expensive. Fair price rm 0.70. run for your life

2 months ago

kisord

their stores used to be crowded a couple of years ago but nowadays with the rapid expansion of its stores everywhere, their stores are mostly empty. It is cheaper to buy it on shopee instead of going to their stores. their business model might be over now. more shops mean more overhead costs and unsold stock are piling up in their stores.😥

2 months ago

kisord

those who bail out today might be the smarter ones.

2 months ago

pang72

Lucky me never buy big....
Scary

2 months ago

pang72

99 under pressure now

2 months ago

pang72

Everywhere craahing after Trump elected

2 months ago

pang72

Our pmx still happily pro bric but he don't know tsunami is on the way

2 months ago

Time
US 30
43,511.8 43,762.8 43,503.8 -239.1 -0.55%
03:12:05
US 500
5,912.6 5,947.9 5,911.2 -36.6 -0.61%
03:12:01
US Tech 100
20,722.6 20,872.8 20,712.8 -176.1 -0.84%
03:12:05

2 months ago

Agjl

Venture funds did a good job whacking it all the way above RM4 within the first 9 mth of listing… thereafter the record shows they have exited and made a great fortune. The owner also sold a big chunck not long ago pocketed over many hundreds millions.. what is left are the minnows and ikan billis still hanging on the believe it will go up and up….with the recent madani creative way of getting fund by requiring bangla also have to pay epf and the owner also have to pay their epf, cost will definitely escalate. The impact will only felt 2 quarters down the road. Cheers!

2 months ago

DickyMe

IPOs are easy way to be millionaires if not billionaire for the CONNECTED SHARKS.

2 months ago

stevenckheng

MRDIY revenue and profit stagnant 3 years :(

2 months ago

Lee Ying Yee

9199 35c dividend . how to invest ??

2 months ago

DickyMe

That much dividend is indication of sharks taking capital flight to safety.

2 months ago

Dow Jones

Dow Jones Industrial Average

43,417.66

-333.20

0.76%

Nasdaq

NASDAQ Composite

18,652.49

-455.15

2.38%

2 months ago

cheated

Down is good to buy or more down ahead?

2 months ago

MangoDragon26

free fall again tmr

2 months ago

Friendship

2 months ago

Dow Jones

Dow Jones Industrial Average

43,444.99

-305.87

0.69%

Nasdaq

NASDAQ Composite

18,680.12

-427.52

2.23%

2 months ago

2024-11-15

Insider

EMPLOYEES PROVIDENT FUND BOARD (a substantial shareholder) disposed 1,000,000 shares on 12-Nov-2024.

2 months ago

EatCoconutCanWin

Run... Tp1.10

2 months ago

Income

You punya coconut masih fresh ker?

2 months ago

ggleow

diy shop very quiet one. sell coconut only.

2 months ago

calvintaneng

INVESTING IN AN INFLATIONARY ENVIROMENT: What Are The Stocks To Avoid & The Assets to Buy, Calvin Tan

https://klse.i3investor.com/web/blog/detail/www.eaglevisioninvest.com/2024-11-20-story-h474669926-INVESTING_IN_AN_INFLATIONARY_ENVIROMENT_What_Are_The_Stocks_To_Avoid_The

2 months ago

NgWS90

Start rebounding. Collect b4 it pass through RM2 again 🤗

2 months ago

cheeseburger

dead cat rebound you mean?

2 months ago

Noni

This is the best stock in Bursa, they have outlets everywhere

2 months ago

DickyMe

Outlets everywhere means good business???
🤣🤣

2 months ago

howardmark

Confirm will drop to RM 0.70. wait patiently at 0.60. 😁🤣

1 month ago

NgWS90

Your dream is very beautiful and unrealistic, howardmark 😆

1 month ago

howardmark

On the way to 0.70 steadily

1 week ago

NgWS90

Still moving steadily above RM1.70

4 days ago

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