[MSTGOLF] QoQ TTM Result on 30-Jun-2023 [#2]

Stock
[MSTGOLF] MST GOLF GROUP BERHAD
Announcement Date
16-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 45.63%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MSTGOLF's Result
MSTGOLF's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 316,149 325,431 244,567 162,224 86,288 0 -
PBT 17,182 27,255 20,776 17,405 11,780 0 -
Tax -7,257 -9,568 -6,346 -4,603 -2,989 0 -
NP 9,925 17,687 14,430 12,802 8,791 0 -
-
NP to SH 10,635 17,944 14,430 12,802 8,791 0 -
-
Tax Rate 42.24% 35.11% 30.54% 26.45% 25.37% - -
Total Cost 306,224 307,744 230,137 149,422 77,497 0 -
-
Net Worth 238,051 238,051 228,469 112,347 105,738 0 -
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 8,043 8,043 3,939 - - - -
Div Payout % 75.63% 44.83% 27.30% - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 238,051 238,051 228,469 112,347 105,738 0 -
NOSH 820,868 820,868 820,868 660,868 660,868 0 -
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 3.14% 5.43% 5.90% 7.89% 10.19% 0.00% -
ROE 4.47% 7.54% 6.32% 11.39% 8.31% 0.00% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 38.51 39.64 31.04 24.55 13.06 0.00 -
EPS 1.30 2.19 1.83 1.94 1.33 0.00 -
DPS 0.98 0.98 0.50 0.00 0.00 0.00 -
NAPS 0.29 0.29 0.29 0.17 0.16 0.14 79.12%
Adjusted Per Share Value based on latest NOSH - 660,868
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 38.51 39.64 29.79 19.76 10.51 0.00 -
EPS 1.30 2.19 1.76 1.56 1.07 0.00 -
DPS 0.98 0.98 0.48 0.00 0.00 0.00 -
NAPS 0.29 0.29 0.2783 0.1369 0.1288 0.14 79.12%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/03/24 29/12/23 29/09/23 - - - -
Price 0.45 0.52 0.52 0.00 0.00 0.00 -
P/RPS 1.17 1.31 1.68 0.00 0.00 0.00 -
P/EPS 34.73 23.79 28.39 0.00 0.00 0.00 -
EY 2.88 4.20 3.52 0.00 0.00 0.00 -
DY 2.18 1.88 0.96 0.00 0.00 0.00 -
P/NAPS 1.55 1.79 1.79 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/05/24 26/02/24 - - - - -
Price 0.44 0.485 0.00 0.00 0.00 0.00 -
P/RPS 1.14 1.22 0.00 0.00 0.00 0.00 -
P/EPS 33.96 22.19 0.00 0.00 0.00 0.00 -
EY 2.94 4.51 0.00 0.00 0.00 0.00 -
DY 2.23 2.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.67 0.00 0.00 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