Mr D.I.Y. Group (M) Berhad (MDIYF)
OTCMKTS
· Delayed Price · Currency is USD
0.3404
0.00 (0.00%)
Jun 4, 2025, 8:00 PM EDT
MDIYF Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2016 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2016 - 2019 |
| Revenue | 4,766 | 4,651 | 4,359 | 3,986 | 3,373 | 2,559 | Upgrade
|
| Revenue Growth (YoY) | 6.95% | 6.70% | 9.37% | 18.15% | 31.81% | 12.47% | Upgrade
|
| Cost of Revenue | 2,555 | 2,519 | 2,382 | 2,339 | 1,982 | 1,468 | Upgrade
|
| Gross Profit | 2,211 | 2,133 | 1,977 | 1,647 | 1,392 | 1,091 | Upgrade
|
| Selling, General & Admin | 219.54 | 210.79 | 176.55 | 151.16 | 117.1 | 102.93 | Upgrade
|
| Other Operating Expenses | 1,124 | 1,093 | 984.99 | 796.5 | 633.84 | 477.01 | Upgrade
|
| Operating Expenses | 1,344 | 1,304 | 1,162 | 947.66 | 750.94 | 579.94 | Upgrade
|
| Operating Income | 866.62 | 828.73 | 815.62 | 699.55 | 640.97 | 511.56 | Upgrade
|
| Interest Expense | -77.82 | -77.45 | -69.34 | -62.42 | -59.92 | -68.33 | Upgrade
|
| Interest & Investment Income | 7.37 | 7.28 | 4.57 | 2.02 | 1.67 | 3.17 | Upgrade
|
| Earnings From Equity Investments | 7.76 | 6.37 | 3.63 | 4.03 | 2.12 | 1.92 | Upgrade
|
| EBT Excluding Unusual Items | 803.93 | 764.93 | 754.48 | 643.17 | 584.82 | 448.31 | Upgrade
|
| Asset Writedown | -4.98 | -4.98 | -3.43 | -3.23 | -2.07 | -1.09 | Upgrade
|
| Other Unusual Items | 3.18 | 3.18 | 2.12 | 1.42 | 3.66 | 10.45 | Upgrade
|
| Pretax Income | 802.12 | 763.13 | 753.17 | 641.37 | 586.41 | 457.68 | Upgrade
|
| Income Tax Expense | 203.92 | 194.19 | 192.5 | 168.42 | 154.58 | 120.51 | Upgrade
|
| Net Income | 598.2 | 568.94 | 560.68 | 472.95 | 431.83 | 337.16 | Upgrade
|
| Net Income to Common | 598.2 | 568.94 | 560.68 | 472.95 | 431.83 | 337.16 | Upgrade
|
| Net Income Growth | 3.53% | 1.47% | 18.55% | 9.52% | 28.08% | 6.17% | Upgrade
|
| Shares Outstanding (Basic) | 9,457 | 9,452 | 9,436 | 9,426 | 9,416 | 2,525 | Upgrade
|
| Shares Outstanding (Diluted) | 9,467 | 9,463 | 9,454 | 9,458 | 9,455 | 2,529 | Upgrade
|
| Shares Change (YoY) | 0.14% | 0.10% | -0.04% | 0.03% | 273.81% | -73.13% | Upgrade
|
| EPS (Basic) | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.13 | Upgrade
|
| EPS (Diluted) | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.13 | Upgrade
|
| EPS Growth | 3.44% | 1.35% | 18.60% | 9.41% | -65.72% | 295.20% | Upgrade
|
| Free Cash Flow | 857.03 | 788.22 | 743.07 | 228.63 | 505.59 | 265.23 | Upgrade
|
| Free Cash Flow Per Share | 0.09 | 0.08 | 0.08 | 0.02 | 0.05 | 0.10 | Upgrade
|
| Dividend Per Share | 0.054 | 0.050 | 0.032 | 0.022 | 0.020 | 0.009 | Upgrade
|
| Dividend Growth | 50.00% | 56.25% | 45.45% | 11.68% | 107.37% | -100.00% | Upgrade
|
| Gross Margin | 46.39% | 45.85% | 45.36% | 41.33% | 41.26% | 42.65% | Upgrade
|
| Operating Margin | 18.19% | 17.82% | 18.71% | 17.55% | 19.00% | 19.99% | Upgrade
|
| Profit Margin | 12.55% | 12.23% | 12.86% | 11.87% | 12.80% | 13.17% | Upgrade
|
| Free Cash Flow Margin | 17.98% | 16.95% | 17.05% | 5.74% | 14.99% | 10.36% | Upgrade
|
| EBITDA | 974.65 | 934.77 | 914.33 | 784.68 | 711.6 | 564.49 | Upgrade
|
| EBITDA Margin | 20.45% | 20.10% | 20.97% | 19.69% | 21.09% | 22.06% | Upgrade
|
| D&A For EBITDA | 108.03 | 106.04 | 98.71 | 85.13 | 70.63 | 52.93 | Upgrade
|
| EBIT | 866.62 | 828.73 | 815.62 | 699.55 | 640.97 | 511.56 | Upgrade
|
| EBIT Margin | 18.19% | 17.82% | 18.71% | 17.55% | 19.00% | 19.99% | Upgrade
|
| Effective Tax Rate | 25.42% | 25.45% | 25.56% | 26.26% | 26.36% | 26.33% | Upgrade
|
Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.