[MAHSING] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 6.44%
YoY- -53.48%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 1,703,978 1,653,264 1,530,754 1,410,630 1,339,500 1,484,508 1,789,693 -3.22%
PBT 228,396 224,640 153,669 141,376 131,162 172,536 270,219 -10.61%
Tax -51,994 -49,032 -49,623 -43,290 -37,300 -41,556 -67,626 -16.08%
NP 176,402 175,608 104,046 98,085 93,862 130,980 202,593 -8.82%
-
NP to SH 161,364 161,124 100,394 96,346 90,514 120,280 200,334 -13.44%
-
Tax Rate 22.76% 21.83% 32.29% 30.62% 28.44% 24.09% 25.03% -
Total Cost 1,527,576 1,477,656 1,426,708 1,312,545 1,245,638 1,353,528 1,587,100 -2.51%
-
Net Worth 3,423,039 3,447,316 3,447,316 3,423,039 3,398,762 3,495,870 3,495,869 -1.39%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 40,299 - - - 81,327 -
Div Payout % - - 40.14% - - - 40.60% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 3,423,039 3,447,316 3,447,316 3,423,039 3,398,762 3,495,870 3,495,869 -1.39%
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
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 10.35% 10.62% 6.80% 6.95% 7.01% 8.82% 11.32% -
ROE 4.71% 4.67% 2.91% 2.81% 2.66% 3.44% 5.73% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 70.19 68.10 63.05 58.11 55.18 61.15 73.72 -3.22%
EPS 4.42 6.64 1.12 1.47 -0.04 1.92 4.49 -1.04%
DPS 0.00 0.00 1.66 0.00 0.00 0.00 3.35 -
NAPS 1.41 1.42 1.42 1.41 1.40 1.44 1.44 -1.39%
Adjusted Per Share Value based on latest NOSH - 2,427,687
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 66.68 64.70 59.90 55.20 52.42 58.09 70.04 -3.22%
EPS 6.31 6.31 3.93 3.77 3.54 4.71 7.84 -13.48%
DPS 0.00 0.00 1.58 0.00 0.00 0.00 3.18 -
NAPS 1.3395 1.349 1.349 1.3395 1.33 1.368 1.368 -1.39%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.845 0.845 0.87 0.66 0.53 0.38 0.705 -
P/RPS 1.20 1.24 1.38 1.14 0.96 0.62 0.96 16.05%
P/EPS 12.71 12.73 21.04 16.63 14.22 7.67 8.54 30.38%
EY 7.87 7.85 4.75 6.01 7.03 13.04 11.71 -23.29%
DY 0.00 0.00 1.91 0.00 0.00 0.00 4.75 -
P/NAPS 0.60 0.60 0.61 0.47 0.38 0.26 0.49 14.46%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/08/21 31/05/21 25/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 0.815 0.915 0.79 0.885 0.76 0.465 0.635 -
P/RPS 1.16 1.34 1.25 1.52 1.38 0.76 0.86 22.10%
P/EPS 12.26 13.79 19.10 22.30 20.38 9.39 7.70 36.39%
EY 8.16 7.25 5.23 4.48 4.91 10.65 13.00 -26.71%
DY 0.00 0.00 2.10 0.00 0.00 0.00 5.28 -
P/NAPS 0.58 0.64 0.56 0.63 0.54 0.32 0.44 20.24%

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