First Time Loading...
M

Mr DIY Group M Bhd
KLSE:MRDIY

Watchlist Manager
Mr DIY Group M Bhd
KLSE:MRDIY
Watchlist
Price: 1.77 MYR Market Closed
Updated: May 14, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

4.4B
+2%
Revenue
Growth Rates:
1 Year
+9%
3 Years
+70%
5 Years
-
7 Years
-
10 Years
-
925m
+16%
Operating Income
Growth Rates:
1 Year
+18%
3 Years
+63%
5 Years
-
7 Years
-
10 Years
-
560.7m
+4%
Net Income
Growth Rates:
1 Year
+19%
3 Years
+66%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Mr DIY Group M Bhd

Revenue
4.4B MYR
Cost of Revenue
-2.4B MYR
Gross Profit
2B MYR
Operating Expenses
-1.1B MYR
Operating Income
925m MYR
Other Expenses
-364.3m MYR
Net Income
560.7m MYR

Income Statement
Mr DIY Group M Bhd

Rotate your device to view
Income Statement
Currency: MYR
Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
2 970
N/A
2 559
-14%
3 429
+34%
3 139
-8%
3 166
+1%
3 373
+7%
3 408
+1%
3 697
+8%
3 896
+5%
3 986
+2%
4 127
+4%
4 178
+1%
4 278
+2%
4 359
+2%
Gross Profit
Cost of Revenue
(1 707)
(1 468)
(1 972)
(1 813)
(1 839)
(1 982)
(2 028)
(2 203)
(2 321)
(2 339)
(2 371)
(2 343)
(2 360)
(2 382)
Gross Profit
1 263
N/A
1 091
-14%
1 458
+34%
1 325
-9%
1 328
+0%
1 392
+5%
1 380
-1%
1 494
+8%
1 575
+5%
1 647
+5%
1 756
+7%
1 835
+5%
1 918
+5%
1 977
+3%
Operating Income
Operating Expenses
(638)
(524)
(748)
(683)
(719)
(688)
(771)
(815)
(885)
(864)
(1 015)
(1 075)
(1 123)
(1 052)
Selling, General & Administrative
(94)
(348)
(135)
(123)
(128)
(441)
(119)
(131)
(141)
(566)
(160)
(164)
(172)
(712)
Depreciation & Amortization
0
(172)
0
0
0
(227)
0
0
0
(265)
0
0
0
(302)
Other Operating Expenses
(544)
(4)
(614)
(560)
(591)
(20)
(652)
(685)
(744)
(33)
(854)
(910)
(951)
(38)
Operating Income
625
N/A
567
-9%
710
+25%
643
-9%
609
-5%
704
+16%
609
-13%
679
+12%
690
+2%
784
+14%
741
-5%
760
+3%
796
+5%
925
+16%
Pre-Tax Income
Interest Income Expense
(86)
(66)
(81)
(62)
(59)
(58)
(59)
(58)
(58)
(58)
(62)
(63)
(66)
(66)
Non-Reccuring Items
0
(43)
0
0
0
(59)
0
0
0
(83)
0
0
0
(105)
Total Other Income
0
(1)
0
0
0
(1)
0
0
0
(1)
0
0
0
(1)
Pre-Tax Income
539
N/A
458
-15%
628
+37%
581
-7%
550
-5%
586
+7%
550
-6%
621
+13%
632
+2%
641
+2%
680
+6%
698
+3%
730
+5%
753
+3%
Net Income
Tax Provision
(147)
(121)
(166)
(153)
(144)
(155)
(143)
(160)
(160)
(168)
(179)
(182)
(192)
(192)
Income from Continuing Operations
392
337
462
429
406
432
408
461
472
473
500
515
538
561
Net Income (Common)
392
N/A
337
-14%
462
+37%
429
-7%
406
-5%
432
+6%
408
-6%
461
+13%
472
+2%
473
+0%
500
+6%
515
+3%
538
+4%
561
+4%
EPS (Diluted)
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.05
+25%
0.04
-20%
0.04
N/A
0.04
N/A
0.05
+25%
0.04
-20%
0.05
+25%
0.05
N/A
0.06
+20%

See Also

Summary
MRDIY intrinsic value, competitors valuation, and company profile.
DCF Valuation
MRDIY stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MRDIY stock valuation using valuation multiples.
Wall Street Estimates
MRDIY price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MRDIY stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 137,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.