[MAHSING] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 3.05%
YoY- 10.28%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 2,575,354 2,573,816 2,317,228 2,195,138 1,950,476 1,732,912 1,753,977 29.27%
PBT 301,572 303,060 264,124 261,553 231,618 224,168 219,240 23.75%
Tax -90,648 -93,956 -77,326 -78,548 -58,222 -49,216 -46,976 55.18%
NP 210,924 209,104 186,798 183,005 173,396 174,952 172,264 14.49%
-
NP to SH 201,064 200,228 180,050 177,693 172,428 172,716 160,858 16.08%
-
Tax Rate 30.06% 31.00% 29.28% 30.03% 25.14% 21.95% 21.43% -
Total Cost 2,364,430 2,364,712 2,130,430 2,012,133 1,777,080 1,557,960 1,581,713 30.83%
-
Net Worth 3,592,978 3,617,254 3,568,701 3,520,147 3,471,593 3,520,147 3,471,593 2.32%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 72,830 - - - 64,333 -
Div Payout % - - 40.45% - - - 39.99% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 3,592,978 3,617,254 3,568,701 3,520,147 3,471,593 3,520,147 3,471,593 2.32%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 8.19% 8.12% 8.06% 8.34% 8.89% 10.10% 9.82% -
ROE 5.60% 5.54% 5.05% 5.05% 4.97% 4.91% 4.63% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 106.08 106.02 95.45 90.42 80.34 71.38 72.25 29.27%
EPS 8.28 8.24 6.50 6.09 5.26 7.12 4.39 52.83%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.65 -
NAPS 1.48 1.49 1.47 1.45 1.43 1.45 1.43 2.32%
Adjusted Per Share Value based on latest NOSH - 2,427,687
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 100.78 100.72 90.68 85.90 76.33 67.81 68.64 29.27%
EPS 7.87 7.84 7.05 6.95 6.75 6.76 6.29 16.16%
DPS 0.00 0.00 2.85 0.00 0.00 0.00 2.52 -
NAPS 1.406 1.4155 1.3965 1.3775 1.3585 1.3775 1.3585 2.32%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.615 0.59 0.565 0.49 0.60 0.68 0.69 -
P/RPS 0.58 0.56 0.59 0.54 0.75 0.95 0.96 -28.59%
P/EPS 7.43 7.15 7.62 6.69 8.45 9.56 10.41 -20.18%
EY 13.47 13.98 13.13 14.94 11.84 10.46 9.60 25.41%
DY 0.00 0.00 5.31 0.00 0.00 0.00 3.84 -
P/NAPS 0.42 0.40 0.38 0.34 0.42 0.47 0.48 -8.53%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 29/05/23 28/02/23 30/11/22 29/08/22 31/05/22 28/02/22 -
Price 0.77 0.595 0.605 0.53 0.60 0.64 0.675 -
P/RPS 0.73 0.56 0.63 0.59 0.75 0.90 0.93 -14.94%
P/EPS 9.30 7.21 8.16 7.24 8.45 9.00 10.19 -5.92%
EY 10.76 13.86 12.26 13.81 11.84 11.12 9.82 6.30%
DY 0.00 0.00 4.96 0.00 0.00 0.00 3.93 -
P/NAPS 0.52 0.40 0.41 0.37 0.42 0.44 0.47 6.99%

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