[MAHSING] YoY TTM 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- 9.69%
YoY- 27.07%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 2,602,811 2,183,776 1,689,336 1,500,613 1,861,700 2,439,128 2,897,129 -1.76%
PBT 294,795 249,042 214,000 164,324 296,007 376,640 472,018 -7.54%
Tax -88,241 -67,931 -55,111 -44,489 -74,301 -83,961 -114,906 -4.30%
NP 206,554 181,111 158,889 119,835 221,706 292,679 357,112 -8.71%
-
NP to SH 197,328 173,281 148,981 117,247 221,364 294,340 358,732 -9.47%
-
Tax Rate 29.93% 27.28% 25.75% 27.07% 25.10% 22.29% 24.34% -
Total Cost 2,396,257 2,002,665 1,530,447 1,380,778 1,639,994 2,146,449 2,540,017 -0.96%
-
Net Worth 3,641,531 3,520,147 3,447,316 3,423,039 3,471,592 3,447,315 4,209,530 -2.38%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 72,830 64,333 40,299 81,327 109,245 157,474 156,754 -11.98%
Div Payout % 36.91% 37.13% 27.05% 69.36% 49.35% 53.50% 43.70% -
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 4,209,530 -2.38%
NOSH 2,427,687 2,427,687 2,427,687 2,427,687 2,427,687 2,427,687 3,006,807 -3.50%
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 7.94% 8.29% 9.41% 7.99% 11.91% 12.00% 12.33% -
ROE 5.42% 4.92% 4.32% 3.43% 6.38% 8.54% 8.52% -
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 107.21 89.95 69.59 61.81 76.69 100.47 96.35 1.79%
EPS 8.13 7.14 6.14 4.83 9.12 12.12 11.93 -6.18%
DPS 3.00 2.65 1.66 3.35 4.50 6.50 5.21 -8.78%
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 102.45 85.96 66.49 59.07 73.28 96.01 114.04 -1.76%
EPS 7.77 6.82 5.86 4.62 8.71 11.59 14.12 -9.47%
DPS 2.87 2.53 1.59 3.20 4.30 6.20 6.17 -11.97%
NAPS 1.4334 1.3856 1.3569 1.3474 1.3665 1.3569 1.6569 -2.38%
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 0.84 0.54 1.01 1.07 0.98 1.02 1.55 -9.70%
P/EPS 11.07 6.86 11.49 13.67 8.23 8.41 12.49 -1.99%
EY 9.03 14.57 8.70 7.32 12.16 11.89 8.01 2.01%
DY 3.33 5.41 2.35 5.08 6.00 6.37 3.50 -0.82%
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 0.835 0.53 0.74 0.885 0.69 1.03 1.52 -
P/RPS 0.78 0.59 1.06 1.43 0.90 1.03 1.58 -11.09%
P/EPS 10.27 7.43 12.06 18.32 7.57 8.50 12.74 -3.52%
EY 9.73 13.47 8.29 5.46 13.21 11.77 7.85 3.64%
DY 3.59 5.00 2.24 3.79 6.52 6.31 3.43 0.76%
P/NAPS 0.56 0.37 0.52 0.63 0.48 0.73 1.09 -10.50%

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