[MSTGOLF] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Stock
[MSTGOLF] MST GOLF GROUP BERHAD
Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -6.74%
YoY- -32.68%
Quarter Report
Latest QR
Upcoming QR
MSTGOLF's Result
MSTGOLF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 322,280 317,474 308,024 325,431 326,089 324,448 345,152 -4.45%
PBT 8,242 8,192 6,828 27,253 27,700 34,808 47,120 -68.62%
Tax -3,869 -3,468 -2,712 -9,567 -8,460 -9,204 -11,956 -52.76%
NP 4,373 4,724 4,116 17,686 19,240 25,604 35,164 -74.99%
-
NP to SH 5,053 5,966 5,928 17,943 19,240 25,604 35,164 -72.46%
-
Tax Rate 46.94% 42.33% 39.72% 35.10% 30.54% 26.44% 25.37% -
Total Cost 317,906 312,750 303,908 307,745 306,849 298,844 309,988 1.69%
-
Net Worth 230,695 238,051 238,051 238,051 228,469 112,347 105,738 67.97%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 2,746 - - 8,208 5,252 - - -
Div Payout % 54.35% - - 45.75% 27.30% - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 230,695 238,051 238,051 238,051 228,469 112,347 105,738 67.97%
NOSH 823,912 820,868 820,868 820,868 820,868 660,868 660,868 15.78%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 1.36% 1.49% 1.34% 5.43% 5.90% 7.89% 10.19% -
ROE 2.19% 2.51% 2.49% 7.54% 8.42% 22.79% 33.26% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 39.12 38.68 37.52 39.64 41.39 49.09 52.23 -17.48%
EPS 0.61 0.72 0.72 2.45 2.73 3.88 5.32 -76.30%
DPS 0.33 0.00 0.00 1.00 0.67 0.00 0.00 -
NAPS 0.28 0.29 0.29 0.29 0.29 0.17 0.16 45.07%
Adjusted Per Share Value based on latest NOSH - 820,868
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 39.89 39.29 38.12 40.28 40.36 40.15 42.72 -4.45%
EPS 0.63 0.74 0.73 2.22 2.38 3.17 4.35 -72.32%
DPS 0.34 0.00 0.00 1.02 0.65 0.00 0.00 -
NAPS 0.2855 0.2946 0.2946 0.2946 0.2828 0.139 0.1309 67.94%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 - - -
Price 0.26 0.31 0.45 0.52 0.52 0.00 0.00 -
P/RPS 0.66 0.80 1.20 1.31 1.26 0.00 0.00 -
P/EPS 42.39 42.65 62.31 23.79 21.29 0.00 0.00 -
EY 2.36 2.34 1.60 4.20 4.70 0.00 0.00 -
DY 1.28 0.00 0.00 1.92 1.28 0.00 0.00 -
P/NAPS 0.93 1.07 1.55 1.79 1.79 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 28/08/24 27/05/24 26/02/24 22/11/23 16/08/23 17/07/23 -
Price 0.26 0.285 0.44 0.485 0.485 0.595 0.00 -
P/RPS 0.66 0.74 1.17 1.22 1.17 1.21 0.00 -
P/EPS 42.39 39.21 60.93 22.19 19.86 15.36 0.00 -
EY 2.36 2.55 1.64 4.51 5.04 6.51 0.00 -
DY 1.28 0.00 0.00 2.06 1.37 0.00 0.00 -
P/NAPS 0.93 0.98 1.52 1.67 1.67 3.50 0.00 -

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
Post a Comment