[MSTGOLF] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[MSTGOLF] MST GOLF GROUP BERHAD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 12.72%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MSTGOLF's Result
MSTGOLF's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 158,737 77,006 325,431 244,567 162,224 86,288 300,875 -34.73%
PBT 4,096 1,707 27,253 20,775 17,404 11,780 38,840 -77.70%
Tax -1,734 -678 -9,567 -6,345 -4,602 -2,989 -9,726 -68.35%
NP 2,362 1,029 17,686 14,430 12,802 8,791 29,114 -81.28%
-
NP to SH 2,983 1,482 17,943 14,430 12,802 8,791 26,652 -76.80%
-
Tax Rate 42.33% 39.72% 35.10% 30.54% 26.44% 25.37% 25.04% -
Total Cost 156,375 75,977 307,745 230,137 149,422 77,497 271,761 -30.84%
-
Net Worth 238,051 238,051 238,051 228,469 112,347 105,738 17,973 460.68%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 8,208 3,939 - - 2,426 -
Div Payout % - - 45.75% 27.30% - - 9.10% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 238,051 238,051 238,051 228,469 112,347 105,738 17,973 460.68%
NOSH 820,868 820,868 820,868 820,868 660,868 660,868 128,381 244.88%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 1.49% 1.34% 5.43% 5.90% 7.89% 10.19% 9.68% -
ROE 1.25% 0.62% 7.54% 6.32% 11.39% 8.31% 148.29% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 19.34 9.38 39.64 31.04 24.55 13.06 234.36 -81.07%
EPS 0.36 0.18 2.45 2.05 1.94 1.33 20.76 -93.31%
DPS 0.00 0.00 1.00 0.50 0.00 0.00 1.89 -
NAPS 0.29 0.29 0.29 0.29 0.17 0.16 0.14 62.56%
Adjusted Per Share Value based on latest NOSH - 820,868
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 19.34 9.38 39.64 29.79 19.76 10.51 36.65 -34.72%
EPS 0.36 0.18 2.45 1.76 1.56 1.07 3.25 -76.96%
DPS 0.00 0.00 1.00 0.48 0.00 0.00 0.30 -
NAPS 0.29 0.29 0.29 0.2783 0.1369 0.1288 0.0219 460.59%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 - - - -
Price 0.31 0.45 0.52 0.52 0.00 0.00 0.00 -
P/RPS 1.60 4.80 1.31 1.68 0.00 0.00 0.00 -
P/EPS 85.31 249.25 23.79 28.39 0.00 0.00 0.00 -
EY 1.17 0.40 4.20 3.52 0.00 0.00 0.00 -
DY 0.00 0.00 1.92 0.96 0.00 0.00 0.00 -
P/NAPS 1.07 1.55 1.79 1.79 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 27/05/24 26/02/24 22/11/23 16/08/23 17/07/23 - -
Price 0.285 0.44 0.485 0.485 0.595 0.00 0.00 -
P/RPS 1.47 4.69 1.22 1.56 2.42 0.00 0.00 -
P/EPS 78.43 243.71 22.19 26.48 30.72 0.00 0.00 -
EY 1.28 0.41 4.51 3.78 3.26 0.00 0.00 -
DY 0.00 0.00 2.06 1.03 0.00 0.00 0.00 -
P/NAPS 0.98 1.52 1.67 1.67 3.50 0.00 0.00 -

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