[MAHSING] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 49.78%
YoY- 67.24%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 975,238 433,228 1,753,977 1,216,555 851,989 413,316 1,530,754 -26.02%
PBT 115,809 56,042 219,240 166,363 114,198 56,160 153,669 -17.22%
Tax -29,111 -12,304 -46,976 -37,956 -25,997 -12,258 -49,623 -29.99%
NP 86,698 43,738 172,264 128,407 88,201 43,902 104,046 -11.47%
-
NP to SH 86,214 43,179 160,858 120,847 80,682 40,281 100,394 -9.67%
-
Tax Rate 25.14% 21.95% 21.43% 22.82% 22.76% 21.83% 32.29% -
Total Cost 888,540 389,490 1,581,713 1,088,148 763,788 369,414 1,426,708 -27.13%
-
Net Worth 3,471,593 3,520,147 3,471,593 3,447,316 3,423,039 3,447,316 3,447,316 0.47%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 64,333 - - - 40,299 -
Div Payout % - - 39.99% - - - 40.14% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 3,471,593 3,520,147 3,471,593 3,447,316 3,423,039 3,447,316 3,447,316 0.47%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 8.89% 10.10% 9.82% 10.55% 10.35% 10.62% 6.80% -
ROE 2.48% 1.23% 4.63% 3.51% 2.36% 1.17% 2.91% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 40.17 17.85 72.25 50.11 35.09 17.03 63.05 -26.01%
EPS 2.63 1.78 4.39 3.86 2.21 1.66 1.12 76.94%
DPS 0.00 0.00 2.65 0.00 0.00 0.00 1.66 -
NAPS 1.43 1.45 1.43 1.42 1.41 1.42 1.42 0.47%
Adjusted Per Share Value based on latest NOSH - 2,427,687
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 38.39 17.05 69.04 47.89 33.54 16.27 60.25 -26.01%
EPS 3.39 1.70 6.33 4.76 3.18 1.59 3.95 -9.71%
DPS 0.00 0.00 2.53 0.00 0.00 0.00 1.59 -
NAPS 1.3665 1.3856 1.3665 1.3569 1.3474 1.3569 1.3569 0.47%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.60 0.68 0.69 0.705 0.845 0.845 0.87 -
P/RPS 1.49 3.81 0.96 1.41 2.41 4.96 1.38 5.26%
P/EPS 16.90 38.23 10.41 14.16 25.43 50.93 21.04 -13.62%
EY 5.92 2.62 9.60 7.06 3.93 1.96 4.75 15.85%
DY 0.00 0.00 3.84 0.00 0.00 0.00 1.91 -
P/NAPS 0.42 0.47 0.48 0.50 0.60 0.60 0.61 -22.07%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 25/02/21 -
Price 0.60 0.64 0.675 0.74 0.815 0.915 0.79 -
P/RPS 1.49 3.59 0.93 1.48 2.32 5.37 1.25 12.45%
P/EPS 16.90 35.98 10.19 14.87 24.52 55.15 19.10 -7.85%
EY 5.92 2.78 9.82 6.73 4.08 1.81 5.23 8.63%
DY 0.00 0.00 3.93 0.00 0.00 0.00 2.10 -
P/NAPS 0.42 0.44 0.47 0.52 0.58 0.64 0.56 -17.49%

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