[MAHSING] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -0.15%
YoY- 67.24%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 2,575,916 2,195,138 1,622,073 1,410,630 1,796,070 2,237,714 2,873,265 -1.80%
PBT 302,448 261,553 221,817 141,376 282,569 351,373 478,897 -7.37%
Tax -93,101 -78,548 -50,608 -43,290 -74,140 -77,726 -116,608 -3.68%
NP 209,346 183,005 171,209 98,085 208,429 273,646 362,289 -8.73%
-
NP to SH 200,730 177,693 161,129 96,346 207,129 274,086 364,160 -9.44%
-
Tax Rate 30.78% 30.03% 22.82% 30.62% 26.24% 22.12% 24.35% -
Total Cost 2,366,569 2,012,133 1,450,864 1,312,545 1,587,641 1,964,068 2,510,976 -0.98%
-
Net Worth 3,641,531 3,520,147 3,447,316 3,423,039 3,471,592 3,447,315 3,897,736 -1.12%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 3,641,531 3,520,147 3,447,316 3,423,039 3,471,592 3,447,315 3,897,736 -1.12%
NOSH 2,427,687 2,427,687 2,427,687 2,427,687 2,427,687 2,427,687 2,784,097 -2.25%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 8.13% 8.34% 10.55% 6.95% 11.60% 12.23% 12.61% -
ROE 5.51% 5.05% 4.67% 2.81% 5.97% 7.95% 9.34% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 106.11 90.42 66.82 58.11 73.98 92.17 103.20 0.46%
EPS 8.27 6.09 5.15 1.47 5.01 8.05 13.08 -7.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.45 1.42 1.41 1.43 1.42 1.40 1.15%
Adjusted Per Share Value based on latest NOSH - 2,427,687
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 101.39 86.40 63.85 55.52 70.70 88.08 113.10 -1.80%
EPS 7.90 6.99 6.34 3.79 8.15 10.79 14.33 -9.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4334 1.3856 1.3569 1.3474 1.3665 1.3569 1.5342 -1.12%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.90 0.49 0.705 0.66 0.75 1.02 1.49 -
P/RPS 0.85 0.54 1.06 1.14 1.01 1.11 1.44 -8.40%
P/EPS 10.88 6.69 10.62 16.63 8.79 9.03 11.39 -0.76%
EY 9.19 14.94 9.41 6.01 11.38 11.07 8.78 0.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.34 0.50 0.47 0.52 0.72 1.06 -9.04%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 30/11/22 30/11/21 30/11/20 27/11/19 16/11/18 29/11/17 -
Price 0.83 0.53 0.74 0.885 0.69 1.03 1.52 -
P/RPS 0.78 0.59 1.11 1.52 0.93 1.12 1.47 -10.01%
P/EPS 10.04 7.24 11.15 22.30 8.09 9.12 11.62 -2.40%
EY 9.96 13.81 8.97 4.48 12.37 10.96 8.61 2.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.37 0.52 0.63 0.48 0.73 1.09 -10.76%

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