[MAHSING] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 60.49%
YoY- 33.96%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,753,977 1,622,073 1,703,978 1,653,264 1,530,754 1,410,630 1,339,500 19.63%
PBT 219,240 221,817 228,396 224,640 153,669 141,376 131,162 40.71%
Tax -46,976 -50,608 -51,994 -49,032 -49,623 -43,290 -37,300 16.57%
NP 172,264 171,209 176,402 175,608 104,046 98,085 93,862 49.73%
-
NP to SH 160,858 161,129 161,364 161,124 100,394 96,346 90,514 46.56%
-
Tax Rate 21.43% 22.82% 22.76% 21.83% 32.29% 30.62% 28.44% -
Total Cost 1,581,713 1,450,864 1,527,576 1,477,656 1,426,708 1,312,545 1,245,638 17.21%
-
Net Worth 3,471,593 3,447,316 3,423,039 3,447,316 3,447,316 3,423,039 3,398,762 1.41%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 64,333 - - - 40,299 - - -
Div Payout % 39.99% - - - 40.14% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 3,471,593 3,447,316 3,423,039 3,447,316 3,447,316 3,423,039 3,398,762 1.41%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 9.82% 10.55% 10.35% 10.62% 6.80% 6.95% 7.01% -
ROE 4.63% 4.67% 4.71% 4.67% 2.91% 2.81% 2.66% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 72.25 66.82 70.19 68.10 63.05 58.11 55.18 19.62%
EPS 4.39 5.15 4.42 6.64 1.12 1.47 -0.04 -
DPS 2.65 0.00 0.00 0.00 1.66 0.00 0.00 -
NAPS 1.43 1.42 1.41 1.42 1.42 1.41 1.40 1.41%
Adjusted Per Share Value based on latest NOSH - 2,427,687
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 69.04 63.85 67.07 65.08 60.25 55.52 52.72 19.63%
EPS 6.33 6.34 6.35 6.34 3.95 3.79 3.56 46.61%
DPS 2.53 0.00 0.00 0.00 1.59 0.00 0.00 -
NAPS 1.3665 1.3569 1.3474 1.3569 1.3569 1.3474 1.3378 1.42%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.69 0.705 0.845 0.845 0.87 0.66 0.53 -
P/RPS 0.96 1.06 1.20 1.24 1.38 1.14 0.96 0.00%
P/EPS 10.41 10.62 12.71 12.73 21.04 16.63 14.22 -18.72%
EY 9.60 9.41 7.87 7.85 4.75 6.01 7.03 23.01%
DY 3.84 0.00 0.00 0.00 1.91 0.00 0.00 -
P/NAPS 0.48 0.50 0.60 0.60 0.61 0.47 0.38 16.80%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 25/02/21 30/11/20 28/08/20 -
Price 0.675 0.74 0.815 0.915 0.79 0.885 0.76 -
P/RPS 0.93 1.11 1.16 1.34 1.25 1.52 1.38 -23.07%
P/EPS 10.19 11.15 12.26 13.79 19.10 22.30 20.38 -36.92%
EY 9.82 8.97 8.16 7.25 5.23 4.48 4.91 58.53%
DY 3.93 0.00 0.00 0.00 2.10 0.00 0.00 -
P/NAPS 0.47 0.52 0.58 0.64 0.56 0.63 0.54 -8.81%

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