[MAHSING] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 7.97%
YoY- 60.23%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 2,183,776 1,877,226 1,773,889 1,753,977 1,689,336 1,712,993 1,572,943 24.42%
PBT 249,042 220,851 219,122 219,240 214,000 202,286 166,695 30.65%
Tax -67,931 -50,090 -47,022 -46,976 -55,111 -56,970 -51,492 20.26%
NP 181,111 170,761 172,100 172,264 158,889 145,316 115,203 35.16%
-
NP to SH 173,281 166,390 163,756 160,858 148,981 135,819 110,605 34.85%
-
Tax Rate 27.28% 22.68% 21.46% 21.43% 25.75% 28.16% 30.89% -
Total Cost 2,002,665 1,706,465 1,601,789 1,581,713 1,530,447 1,567,677 1,457,740 23.55%
-
Net Worth 3,520,147 3,471,593 3,520,147 3,471,593 3,447,316 3,423,039 3,447,316 1.40%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 64,333 64,333 64,333 64,333 40,299 40,299 40,299 36.55%
Div Payout % 37.13% 38.66% 39.29% 39.99% 27.05% 29.67% 36.44% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 3,520,147 3,471,593 3,520,147 3,471,593 3,447,316 3,423,039 3,447,316 1.40%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 8.29% 9.10% 9.70% 9.82% 9.41% 8.48% 7.32% -
ROE 4.92% 4.79% 4.65% 4.63% 4.32% 3.97% 3.21% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 89.95 77.33 73.07 72.25 69.59 70.56 64.79 24.42%
EPS 7.14 6.85 6.75 6.63 6.14 5.59 4.56 34.80%
DPS 2.65 2.65 2.65 2.65 1.66 1.66 1.66 36.55%
NAPS 1.45 1.43 1.45 1.43 1.42 1.41 1.42 1.40%
Adjusted Per Share Value based on latest NOSH - 2,427,687
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 85.96 73.89 69.82 69.04 66.49 67.43 61.91 24.43%
EPS 6.82 6.55 6.45 6.33 5.86 5.35 4.35 34.92%
DPS 2.53 2.53 2.53 2.53 1.59 1.59 1.59 36.25%
NAPS 1.3856 1.3665 1.3856 1.3665 1.3569 1.3474 1.3569 1.40%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.49 0.60 0.68 0.69 0.705 0.845 0.845 -
P/RPS 0.54 0.78 0.93 0.96 1.01 1.20 1.30 -44.29%
P/EPS 6.86 8.75 10.08 10.41 11.49 15.10 18.55 -48.44%
EY 14.57 11.42 9.92 9.60 8.70 6.62 5.39 93.93%
DY 5.41 4.42 3.90 3.84 2.35 1.96 1.96 96.64%
P/NAPS 0.34 0.42 0.47 0.48 0.50 0.60 0.60 -31.49%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 29/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 -
Price 0.53 0.60 0.64 0.675 0.74 0.825 0.915 -
P/RPS 0.59 0.78 0.88 0.93 1.06 1.17 1.41 -44.02%
P/EPS 7.43 8.75 9.49 10.19 12.06 14.75 20.08 -48.42%
EY 13.47 11.42 10.54 9.82 8.29 6.78 4.98 94.01%
DY 5.00 4.42 4.14 3.93 2.24 2.01 1.81 96.75%
P/NAPS 0.37 0.42 0.44 0.47 0.52 0.59 0.64 -30.57%

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