[MAHSING] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 7.37%
YoY- 7.19%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,317,228 2,195,138 1,950,476 1,732,912 1,753,977 1,622,073 1,703,978 22.67%
PBT 264,124 261,553 231,618 224,168 219,240 221,817 228,396 10.14%
Tax -77,326 -78,548 -58,222 -49,216 -46,976 -50,608 -51,994 30.19%
NP 186,798 183,005 173,396 174,952 172,264 171,209 176,402 3.88%
-
NP to SH 180,050 177,693 172,428 172,716 160,858 161,129 161,364 7.55%
-
Tax Rate 29.28% 30.03% 25.14% 21.95% 21.43% 22.82% 22.76% -
Total Cost 2,130,430 2,012,133 1,777,080 1,557,960 1,581,713 1,450,864 1,527,576 24.75%
-
Net Worth 3,568,701 3,520,147 3,471,593 3,520,147 3,471,593 3,447,316 3,423,039 2.80%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 72,830 - - - 64,333 - - -
Div Payout % 40.45% - - - 39.99% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 3,568,701 3,520,147 3,471,593 3,520,147 3,471,593 3,447,316 3,423,039 2.80%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.06% 8.34% 8.89% 10.10% 9.82% 10.55% 10.35% -
ROE 5.05% 5.05% 4.97% 4.91% 4.63% 4.67% 4.71% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 95.45 90.42 80.34 71.38 72.25 66.82 70.19 22.67%
EPS 6.50 6.09 5.26 7.12 4.39 5.15 4.42 29.22%
DPS 3.00 0.00 0.00 0.00 2.65 0.00 0.00 -
NAPS 1.47 1.45 1.43 1.45 1.43 1.42 1.41 2.80%
Adjusted Per Share Value based on latest NOSH - 2,427,687
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 90.68 85.90 76.33 67.81 68.64 63.48 66.68 22.67%
EPS 7.05 6.95 6.75 6.76 6.29 6.31 6.31 7.65%
DPS 2.85 0.00 0.00 0.00 2.52 0.00 0.00 -
NAPS 1.3965 1.3775 1.3585 1.3775 1.3585 1.349 1.3395 2.80%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.565 0.49 0.60 0.68 0.69 0.705 0.845 -
P/RPS 0.59 0.54 0.75 0.95 0.96 1.06 1.20 -37.62%
P/EPS 7.62 6.69 8.45 9.56 10.41 10.62 12.71 -28.83%
EY 13.13 14.94 11.84 10.46 9.60 9.41 7.87 40.53%
DY 5.31 0.00 0.00 0.00 3.84 0.00 0.00 -
P/NAPS 0.38 0.34 0.42 0.47 0.48 0.50 0.60 -26.18%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 29/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.605 0.53 0.60 0.64 0.675 0.74 0.815 -
P/RPS 0.63 0.59 0.75 0.90 0.93 1.11 1.16 -33.35%
P/EPS 8.16 7.24 8.45 9.00 10.19 11.15 12.26 -23.71%
EY 12.26 13.81 11.84 11.12 9.82 8.97 8.16 31.08%
DY 4.96 0.00 0.00 0.00 3.93 0.00 0.00 -
P/NAPS 0.41 0.37 0.42 0.44 0.47 0.52 0.58 -20.59%

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