[MAHSING] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 4.2%
YoY- -49.89%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,622,073 1,703,978 1,653,264 1,530,754 1,410,630 1,339,500 1,484,508 6.08%
PBT 221,817 228,396 224,640 153,669 141,376 131,162 172,536 18.21%
Tax -50,608 -51,994 -49,032 -49,623 -43,290 -37,300 -41,556 14.02%
NP 171,209 176,402 175,608 104,046 98,085 93,862 130,980 19.53%
-
NP to SH 161,129 161,364 161,124 100,394 96,346 90,514 120,280 21.50%
-
Tax Rate 22.82% 22.76% 21.83% 32.29% 30.62% 28.44% 24.09% -
Total Cost 1,450,864 1,527,576 1,477,656 1,426,708 1,312,545 1,245,638 1,353,528 4.73%
-
Net Worth 3,447,316 3,423,039 3,447,316 3,447,316 3,423,039 3,398,762 3,495,870 -0.92%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 40,299 - - - -
Div Payout % - - - 40.14% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 3,447,316 3,423,039 3,447,316 3,447,316 3,423,039 3,398,762 3,495,870 -0.92%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 10.55% 10.35% 10.62% 6.80% 6.95% 7.01% 8.82% -
ROE 4.67% 4.71% 4.67% 2.91% 2.81% 2.66% 3.44% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 66.82 70.19 68.10 63.05 58.11 55.18 61.15 6.08%
EPS 5.15 4.42 6.64 1.12 1.47 -0.04 1.92 92.93%
DPS 0.00 0.00 0.00 1.66 0.00 0.00 0.00 -
NAPS 1.42 1.41 1.42 1.42 1.41 1.40 1.44 -0.92%
Adjusted Per Share Value based on latest NOSH - 2,427,687
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 63.48 66.68 64.70 59.90 55.20 52.42 58.09 6.08%
EPS 6.31 6.31 6.31 3.93 3.77 3.54 4.71 21.50%
DPS 0.00 0.00 0.00 1.58 0.00 0.00 0.00 -
NAPS 1.349 1.3395 1.349 1.349 1.3395 1.33 1.368 -0.92%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.705 0.845 0.845 0.87 0.66 0.53 0.38 -
P/RPS 1.06 1.20 1.24 1.38 1.14 0.96 0.62 42.93%
P/EPS 10.62 12.71 12.73 21.04 16.63 14.22 7.67 24.20%
EY 9.41 7.87 7.85 4.75 6.01 7.03 13.04 -19.53%
DY 0.00 0.00 0.00 1.91 0.00 0.00 0.00 -
P/NAPS 0.50 0.60 0.60 0.61 0.47 0.38 0.26 54.58%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/08/21 31/05/21 25/02/21 30/11/20 28/08/20 29/05/20 -
Price 0.74 0.815 0.915 0.79 0.885 0.76 0.465 -
P/RPS 1.11 1.16 1.34 1.25 1.52 1.38 0.76 28.69%
P/EPS 11.15 12.26 13.79 19.10 22.30 20.38 9.39 12.12%
EY 8.97 8.16 7.25 5.23 4.48 4.91 10.65 -10.80%
DY 0.00 0.00 0.00 2.10 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.64 0.56 0.63 0.54 0.32 38.17%

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