[MAHSING] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -0.17%
YoY- 6.86%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 2,573,816 2,317,228 2,195,138 1,950,476 1,732,912 1,753,977 1,622,073 36.07%
PBT 303,060 264,124 261,553 231,618 224,168 219,240 221,817 23.15%
Tax -93,956 -77,326 -78,548 -58,222 -49,216 -46,976 -50,608 51.11%
NP 209,104 186,798 183,005 173,396 174,952 172,264 171,209 14.27%
-
NP to SH 200,228 180,050 177,693 172,428 172,716 160,858 161,129 15.60%
-
Tax Rate 31.00% 29.28% 30.03% 25.14% 21.95% 21.43% 22.82% -
Total Cost 2,364,712 2,130,430 2,012,133 1,777,080 1,557,960 1,581,713 1,450,864 38.53%
-
Net Worth 3,617,254 3,568,701 3,520,147 3,471,593 3,520,147 3,471,593 3,447,316 3.26%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 72,830 - - - 64,333 - -
Div Payout % - 40.45% - - - 39.99% - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 3,617,254 3,568,701 3,520,147 3,471,593 3,520,147 3,471,593 3,447,316 3.26%
NOSH 2,427,687 2,427,687 2,427,687 2,427,687 2,427,687 2,427,687 2,427,687 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 8.12% 8.06% 8.34% 8.89% 10.10% 9.82% 10.55% -
ROE 5.54% 5.05% 5.05% 4.97% 4.91% 4.63% 4.67% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 106.02 95.45 90.42 80.34 71.38 72.25 66.82 36.07%
EPS 8.24 6.50 6.09 5.26 7.12 4.39 5.15 36.83%
DPS 0.00 3.00 0.00 0.00 0.00 2.65 0.00 -
NAPS 1.49 1.47 1.45 1.43 1.45 1.43 1.42 3.26%
Adjusted Per Share Value based on latest NOSH - 2,427,687
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 101.31 91.21 86.40 76.77 68.21 69.04 63.85 36.07%
EPS 7.88 7.09 6.99 6.79 6.80 6.33 6.34 15.61%
DPS 0.00 2.87 0.00 0.00 0.00 2.53 0.00 -
NAPS 1.4238 1.4047 1.3856 1.3665 1.3856 1.3665 1.3569 3.26%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.59 0.565 0.49 0.60 0.68 0.69 0.705 -
P/RPS 0.56 0.59 0.54 0.75 0.95 0.96 1.06 -34.67%
P/EPS 7.15 7.62 6.69 8.45 9.56 10.41 10.62 -23.20%
EY 13.98 13.13 14.94 11.84 10.46 9.60 9.41 30.23%
DY 0.00 5.31 0.00 0.00 0.00 3.84 0.00 -
P/NAPS 0.40 0.38 0.34 0.42 0.47 0.48 0.50 -13.83%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 28/02/23 30/11/22 29/08/22 31/05/22 28/02/22 30/11/21 -
Price 0.595 0.605 0.53 0.60 0.64 0.675 0.74 -
P/RPS 0.56 0.63 0.59 0.75 0.90 0.93 1.11 -36.65%
P/EPS 7.21 8.16 7.24 8.45 9.00 10.19 11.15 -25.24%
EY 13.86 12.26 13.81 11.84 11.12 9.82 8.97 33.68%
DY 0.00 4.96 0.00 0.00 0.00 3.93 0.00 -
P/NAPS 0.40 0.41 0.37 0.42 0.44 0.47 0.52 -16.06%

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