[MAHSING] YoY Annual (Unaudited) 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
YoY- 60.23%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 2,603,212 2,317,228 1,753,977 1,530,754 1,789,693 2,192,933 2,915,791 -1.87%
PBT 327,387 264,124 219,240 153,669 270,219 347,610 472,283 -5.92%
Tax -105,208 -77,326 -46,976 -49,623 -67,626 -76,991 -113,122 -1.20%
NP 222,179 186,798 172,264 104,046 202,593 270,619 359,161 -7.68%
-
NP to SH 215,287 180,050 160,858 100,394 200,334 271,582 361,895 -8.28%
-
Tax Rate 32.14% 29.28% 21.43% 32.29% 25.03% 22.15% 23.95% -
Total Cost 2,381,033 2,130,430 1,581,713 1,426,708 1,587,100 1,922,314 2,556,630 -1.17%
-
Net Worth 3,690,085 3,568,701 3,471,593 3,447,316 3,495,869 3,495,869 3,440,208 1.17%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 97,107 72,830 64,333 40,299 81,327 109,245 157,474 -7.73%
Div Payout % 45.11% 40.45% 39.99% 40.14% 40.60% 40.23% 43.51% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 3,690,085 3,568,701 3,471,593 3,447,316 3,495,869 3,495,869 3,440,208 1.17%
NOSH 2,427,687 2,427,687 2,427,687 2,427,687 2,427,687 2,427,687 2,426,033 0.01%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 8.53% 8.06% 9.82% 6.80% 11.32% 12.34% 12.32% -
ROE 5.83% 5.05% 4.63% 2.91% 5.73% 7.77% 10.52% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 107.23 95.45 72.25 63.05 73.72 90.33 120.35 -1.90%
EPS 8.87 6.50 4.39 1.12 4.49 7.83 12.54 -5.60%
DPS 4.00 3.00 2.65 1.66 3.35 4.50 6.50 -7.76%
NAPS 1.52 1.47 1.43 1.42 1.44 1.44 1.42 1.14%
Adjusted Per Share Value based on latest NOSH - 2,427,687
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 102.47 91.21 69.04 60.25 70.45 86.32 114.77 -1.87%
EPS 8.47 7.09 6.33 3.95 7.89 10.69 14.24 -8.29%
DPS 3.82 2.87 2.53 1.59 3.20 4.30 6.20 -7.75%
NAPS 1.4525 1.4047 1.3665 1.3569 1.376 1.376 1.3541 1.17%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.83 0.565 0.69 0.87 0.705 0.915 1.45 -
P/RPS 0.77 0.59 0.96 1.38 0.96 1.01 1.20 -7.12%
P/EPS 9.36 7.62 10.41 21.04 8.54 8.18 9.71 -0.60%
EY 10.68 13.13 9.60 4.75 11.71 12.23 10.30 0.60%
DY 4.82 5.31 3.84 1.91 4.75 4.92 4.48 1.22%
P/NAPS 0.55 0.38 0.48 0.61 0.49 0.64 1.02 -9.77%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 28/02/23 28/02/22 25/02/21 28/02/20 27/02/19 28/02/18 -
Price 0.955 0.605 0.675 0.79 0.635 1.00 1.20 -
P/RPS 0.89 0.63 0.93 1.25 0.86 1.11 1.00 -1.92%
P/EPS 10.77 8.16 10.19 19.10 7.70 8.94 8.03 5.01%
EY 9.29 12.26 9.82 5.23 13.00 11.19 12.45 -4.76%
DY 4.19 4.96 3.93 2.10 5.28 4.50 5.42 -4.19%
P/NAPS 0.63 0.41 0.47 0.56 0.44 0.69 0.85 -4.86%

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