[MAHSING] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -0.17%
YoY- 60.23%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 2,195,138 1,950,476 1,732,912 1,753,977 1,622,073 1,703,978 1,653,264 20.78%
PBT 261,553 231,618 224,168 219,240 221,817 228,396 224,640 10.66%
Tax -78,548 -58,222 -49,216 -46,976 -50,608 -51,994 -49,032 36.87%
NP 183,005 173,396 174,952 172,264 171,209 176,402 175,608 2.78%
-
NP to SH 177,693 172,428 172,716 160,858 161,129 161,364 161,124 6.73%
-
Tax Rate 30.03% 25.14% 21.95% 21.43% 22.82% 22.76% 21.83% -
Total Cost 2,012,133 1,777,080 1,557,960 1,581,713 1,450,864 1,527,576 1,477,656 22.83%
-
Net Worth 3,520,147 3,471,593 3,520,147 3,471,593 3,447,316 3,423,039 3,447,316 1.40%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 64,333 - - - -
Div Payout % - - - 39.99% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 3,520,147 3,471,593 3,520,147 3,471,593 3,447,316 3,423,039 3,447,316 1.40%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 8.34% 8.89% 10.10% 9.82% 10.55% 10.35% 10.62% -
ROE 5.05% 4.97% 4.91% 4.63% 4.67% 4.71% 4.67% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 90.42 80.34 71.38 72.25 66.82 70.19 68.10 20.78%
EPS 6.09 5.26 7.12 4.39 5.15 4.42 6.64 -5.59%
DPS 0.00 0.00 0.00 2.65 0.00 0.00 0.00 -
NAPS 1.45 1.43 1.45 1.43 1.42 1.41 1.42 1.40%
Adjusted Per Share Value based on latest NOSH - 2,427,687
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 86.40 76.77 68.21 69.04 63.85 67.07 65.08 20.77%
EPS 6.99 6.79 6.80 6.33 6.34 6.35 6.34 6.71%
DPS 0.00 0.00 0.00 2.53 0.00 0.00 0.00 -
NAPS 1.3856 1.3665 1.3856 1.3665 1.3569 1.3474 1.3569 1.40%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.49 0.60 0.68 0.69 0.705 0.845 0.845 -
P/RPS 0.54 0.75 0.95 0.96 1.06 1.20 1.24 -42.51%
P/EPS 6.69 8.45 9.56 10.41 10.62 12.71 12.73 -34.85%
EY 14.94 11.84 10.46 9.60 9.41 7.87 7.85 53.51%
DY 0.00 0.00 0.00 3.84 0.00 0.00 0.00 -
P/NAPS 0.34 0.42 0.47 0.48 0.50 0.60 0.60 -31.49%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 29/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 -
Price 0.53 0.60 0.64 0.675 0.74 0.815 0.915 -
P/RPS 0.59 0.75 0.90 0.93 1.11 1.16 1.34 -42.09%
P/EPS 7.24 8.45 9.00 10.19 11.15 12.26 13.79 -34.89%
EY 13.81 11.84 11.12 9.82 8.97 8.16 7.25 53.60%
DY 0.00 0.00 0.00 3.93 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.44 0.47 0.52 0.58 0.64 -30.57%

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