[MAHSING] QoQ Cumulative 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- -59.88%
YoY- 33.96%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative 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 1,216,555 851,989 413,316 1,530,754 1,057,973 669,750 89.66%
PBT 219,240 166,363 114,198 56,160 153,669 106,032 65,581 123.08%
Tax -46,976 -37,956 -25,997 -12,258 -49,623 -32,468 -18,650 84.81%
NP 172,264 128,407 88,201 43,902 104,046 73,564 46,931 137.38%
-
NP to SH 160,858 120,847 80,682 40,281 100,394 72,260 45,257 132.36%
-
Tax Rate 21.43% 22.82% 22.76% 21.83% 32.29% 30.62% 28.44% -
Total Cost 1,581,713 1,088,148 763,788 369,414 1,426,708 984,409 622,819 85.82%
-
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% 3.51% 2.36% 1.17% 2.91% 2.11% 1.33% -
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 50.11 35.09 17.03 63.05 43.58 27.59 89.65%
EPS 4.39 3.86 2.21 1.66 1.12 1.10 -0.02 -
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 47.89 33.54 16.27 60.25 41.64 26.36 89.67%
EPS 6.33 4.76 3.18 1.59 3.95 2.84 1.78 132.44%
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 1.41 2.41 4.96 1.38 1.51 1.92 -36.92%
P/EPS 10.41 14.16 25.43 50.93 21.04 22.17 28.43 -48.72%
EY 9.60 7.06 3.93 1.96 4.75 4.51 3.52 94.84%
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 1.48 2.32 5.37 1.25 2.03 2.75 -51.36%
P/EPS 10.19 14.87 24.52 55.15 19.10 29.73 40.77 -60.22%
EY 9.82 6.73 4.08 1.81 5.23 3.36 2.45 151.68%
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