[MAHSING] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 1.33%
YoY- 11.93%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 2,575,916 2,575,354 2,573,816 2,317,228 2,195,138 1,950,476 1,732,912 30.21%
PBT 302,448 301,572 303,060 264,124 261,553 231,618 224,168 22.07%
Tax -93,101 -90,648 -93,956 -77,326 -78,548 -58,222 -49,216 52.89%
NP 209,346 210,924 209,104 186,798 183,005 173,396 174,952 12.69%
-
NP to SH 200,730 201,064 200,228 180,050 177,693 172,428 172,716 10.52%
-
Tax Rate 30.78% 30.06% 31.00% 29.28% 30.03% 25.14% 21.95% -
Total Cost 2,366,569 2,364,430 2,364,712 2,130,430 2,012,133 1,777,080 1,557,960 32.10%
-
Net Worth 3,641,531 3,592,978 3,617,254 3,568,701 3,520,147 3,471,593 3,520,147 2.28%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 72,830 - - - -
Div Payout % - - - 40.45% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 3,641,531 3,592,978 3,617,254 3,568,701 3,520,147 3,471,593 3,520,147 2.28%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 8.13% 8.19% 8.12% 8.06% 8.34% 8.89% 10.10% -
ROE 5.51% 5.60% 5.54% 5.05% 5.05% 4.97% 4.91% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 106.11 106.08 106.02 95.45 90.42 80.34 71.38 30.22%
EPS 8.27 8.28 8.24 6.50 6.09 5.26 7.12 10.48%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.50 1.48 1.49 1.47 1.45 1.43 1.45 2.28%
Adjusted Per Share Value based on latest NOSH - 2,427,687
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 101.39 101.37 101.31 91.21 86.40 76.77 68.21 30.21%
EPS 7.90 7.91 7.88 7.09 6.99 6.79 6.80 10.50%
DPS 0.00 0.00 0.00 2.87 0.00 0.00 0.00 -
NAPS 1.4334 1.4143 1.4238 1.4047 1.3856 1.3665 1.3856 2.28%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.90 0.615 0.59 0.565 0.49 0.60 0.68 -
P/RPS 0.85 0.58 0.56 0.59 0.54 0.75 0.95 -7.14%
P/EPS 10.88 7.43 7.15 7.62 6.69 8.45 9.56 8.99%
EY 9.19 13.47 13.98 13.13 14.94 11.84 10.46 -8.26%
DY 0.00 0.00 0.00 5.31 0.00 0.00 0.00 -
P/NAPS 0.60 0.42 0.40 0.38 0.34 0.42 0.47 17.66%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 28/08/23 29/05/23 28/02/23 30/11/22 29/08/22 31/05/22 -
Price 0.83 0.77 0.595 0.605 0.53 0.60 0.64 -
P/RPS 0.78 0.73 0.56 0.63 0.59 0.75 0.90 -9.09%
P/EPS 10.04 9.30 7.21 8.16 7.24 8.45 9.00 7.55%
EY 9.96 10.76 13.86 12.26 13.81 11.84 11.12 -7.07%
DY 0.00 0.00 0.00 4.96 0.00 0.00 0.00 -
P/NAPS 0.55 0.52 0.40 0.41 0.37 0.42 0.44 16.02%

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