[MAHSING] QoQ TTM 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- 10.17%
YoY- -36.94%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM 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 1,689,336 1,712,993 1,572,943 1,530,754 1,500,613 1,527,864 9.61%
PBT 219,240 214,000 202,286 166,695 153,669 164,324 193,815 8.54%
Tax -46,976 -55,111 -56,970 -51,492 -49,623 -44,489 -49,229 -3.06%
NP 172,264 158,889 145,316 115,203 104,046 119,835 144,586 12.35%
-
NP to SH 160,858 148,981 135,819 110,605 100,394 117,247 140,259 9.53%
-
Tax Rate 21.43% 25.75% 28.16% 30.89% 32.29% 27.07% 25.40% -
Total Cost 1,581,713 1,530,447 1,567,677 1,457,740 1,426,708 1,380,778 1,383,278 9.32%
-
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 40,299 40,299 40,299 81,327 81,327 -14.43%
Div Payout % 39.99% 27.05% 29.67% 36.44% 40.14% 69.36% 57.98% -
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% 9.41% 8.48% 7.32% 6.80% 7.99% 9.46% -
ROE 4.63% 4.32% 3.97% 3.21% 2.91% 3.43% 4.13% -
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 69.59 70.56 64.79 63.05 61.81 62.93 9.61%
EPS 6.63 6.14 5.59 4.56 4.14 4.83 5.78 9.55%
DPS 2.65 1.66 1.66 1.66 1.66 3.35 3.35 -14.43%
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 66.49 67.43 61.91 60.25 59.07 60.14 9.60%
EPS 6.33 5.86 5.35 4.35 3.95 4.62 5.52 9.53%
DPS 2.53 1.59 1.59 1.59 1.59 3.20 3.20 -14.46%
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 1.01 1.20 1.30 1.38 1.07 0.84 9.28%
P/EPS 10.41 11.49 15.10 18.55 21.04 13.67 9.17 8.79%
EY 9.60 8.70 6.62 5.39 4.75 7.32 10.90 -8.09%
DY 3.84 2.35 1.96 1.96 1.91 5.08 6.32 -28.19%
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 0.825 0.915 0.79 0.885 0.76 -
P/RPS 0.93 1.06 1.17 1.41 1.25 1.43 1.21 -16.05%
P/EPS 10.19 12.06 14.75 20.08 19.10 18.32 13.15 -15.59%
EY 9.82 8.29 6.78 4.98 5.23 5.46 7.60 18.57%
DY 3.93 2.24 2.01 1.81 2.10 3.79 4.41 -7.37%
P/NAPS 0.47 0.52 0.59 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