[MSTGOLF] QoQ TTM Result on 30-Sep-2024 [#3]

Stock
[MSTGOLF] MST GOLF GROUP BERHAD
Announcement Date
28-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -10.09%
YoY- -49.38%
Quarter Report
Latest QR
Upcoming QR
MSTGOLF's Result
MSTGOLF's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 322,574 321,944 316,149 325,431 244,567 162,224 86,288 140.29%
PBT 12,661 13,946 17,182 27,255 20,776 17,405 11,780 4.91%
Tax -6,123 -6,699 -7,257 -9,568 -6,346 -4,603 -2,989 61.08%
NP 6,538 7,247 9,925 17,687 14,430 12,802 8,791 -17.86%
-
NP to SH 7,305 8,125 10,635 17,944 14,430 12,802 8,791 -11.58%
-
Tax Rate 48.36% 48.04% 42.24% 35.11% 30.54% 26.45% 25.37% -
Total Cost 316,036 314,697 306,224 307,744 230,137 149,422 77,497 154.59%
-
Net Worth 226,239 238,051 238,051 238,051 228,469 112,347 105,738 65.81%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 6,124 8,043 8,043 8,043 3,939 - - -
Div Payout % 83.84% 99.00% 75.63% 44.83% 27.30% - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 226,239 238,051 238,051 238,051 228,469 112,347 105,738 65.81%
NOSH 807,999 820,868 820,868 820,868 820,868 660,868 660,868 14.29%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 2.03% 2.25% 3.14% 5.43% 5.90% 7.89% 10.19% -
ROE 3.23% 3.41% 4.47% 7.54% 6.32% 11.39% 8.31% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 39.92 39.22 38.51 39.64 31.04 24.55 13.06 110.19%
EPS 0.90 0.99 1.30 2.19 1.83 1.94 1.33 -22.86%
DPS 0.75 0.98 0.98 0.98 0.50 0.00 0.00 -
NAPS 0.28 0.29 0.29 0.29 0.29 0.17 0.16 45.07%
Adjusted Per Share Value based on latest NOSH - 807,999
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 39.92 39.84 39.13 40.28 30.27 20.08 10.68 140.27%
EPS 0.90 1.01 1.32 2.22 1.79 1.58 1.09 -11.95%
DPS 0.75 1.00 1.00 1.00 0.49 0.00 0.00 -
NAPS 0.28 0.2946 0.2946 0.2946 0.2828 0.139 0.1309 65.78%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 - - -
Price 0.26 0.31 0.45 0.52 0.52 0.00 0.00 -
P/RPS 0.65 0.79 1.17 1.31 1.68 0.00 0.00 -
P/EPS 28.76 31.32 34.73 23.79 28.39 0.00 0.00 -
EY 3.48 3.19 2.88 4.20 3.52 0.00 0.00 -
DY 2.88 3.16 2.18 1.88 0.96 0.00 0.00 -
P/NAPS 0.93 1.07 1.55 1.79 1.79 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 28/08/24 27/05/24 26/02/24 - - - -
Price 0.26 0.285 0.44 0.485 0.00 0.00 0.00 -
P/RPS 0.65 0.73 1.14 1.22 0.00 0.00 0.00 -
P/EPS 28.76 28.79 33.96 22.19 0.00 0.00 0.00 -
EY 3.48 3.47 2.94 4.51 0.00 0.00 0.00 -
DY 2.88 3.44 2.23 2.02 0.00 0.00 0.00 -
P/NAPS 0.93 0.98 1.52 1.67 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