[MAHSING] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 7.25%
YoY- 19.57%
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 2,603,212 2,575,916 2,575,354 2,573,816 2,317,228 2,195,138 1,950,476 21.15%
PBT 327,387 302,448 301,572 303,060 264,124 261,553 231,618 25.86%
Tax -105,208 -93,101 -90,648 -93,956 -77,326 -78,548 -58,222 48.19%
NP 222,179 209,346 210,924 209,104 186,798 183,005 173,396 17.91%
-
NP to SH 215,287 200,730 201,064 200,228 180,050 177,693 172,428 15.90%
-
Tax Rate 32.14% 30.78% 30.06% 31.00% 29.28% 30.03% 25.14% -
Total Cost 2,381,033 2,366,569 2,364,430 2,364,712 2,130,430 2,012,133 1,777,080 21.47%
-
Net Worth 3,690,085 3,641,531 3,592,978 3,617,254 3,568,701 3,520,147 3,471,593 4.14%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 97,107 - - - 72,830 - - -
Div Payout % 45.11% - - - 40.45% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 3,690,085 3,641,531 3,592,978 3,617,254 3,568,701 3,520,147 3,471,593 4.14%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 8.53% 8.13% 8.19% 8.12% 8.06% 8.34% 8.89% -
ROE 5.83% 5.51% 5.60% 5.54% 5.05% 5.05% 4.97% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 107.23 106.11 106.08 106.02 95.45 90.42 80.34 21.16%
EPS 8.87 8.27 8.28 8.24 6.50 6.09 5.26 41.53%
DPS 4.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.52 1.50 1.48 1.49 1.47 1.45 1.43 4.14%
Adjusted Per Share Value based on latest NOSH - 2,427,687
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 101.68 100.62 100.59 100.53 90.51 85.74 76.19 21.15%
EPS 8.41 7.84 7.85 7.82 7.03 6.94 6.74 15.85%
DPS 3.79 0.00 0.00 0.00 2.84 0.00 0.00 -
NAPS 1.4414 1.4224 1.4034 1.4129 1.3939 1.375 1.356 4.14%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.83 0.90 0.615 0.59 0.565 0.49 0.60 -
P/RPS 0.77 0.85 0.58 0.56 0.59 0.54 0.75 1.76%
P/EPS 9.36 10.88 7.43 7.15 7.62 6.69 8.45 7.03%
EY 10.68 9.19 13.47 13.98 13.13 14.94 11.84 -6.62%
DY 4.82 0.00 0.00 0.00 5.31 0.00 0.00 -
P/NAPS 0.55 0.60 0.42 0.40 0.38 0.34 0.42 19.63%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 29/11/23 28/08/23 29/05/23 28/02/23 30/11/22 29/08/22 -
Price 0.955 0.83 0.77 0.595 0.605 0.53 0.60 -
P/RPS 0.89 0.78 0.73 0.56 0.63 0.59 0.75 12.05%
P/EPS 10.77 10.04 9.30 7.21 8.16 7.24 8.45 17.50%
EY 9.29 9.96 10.76 13.86 12.26 13.81 11.84 -14.89%
DY 4.19 0.00 0.00 0.00 4.96 0.00 0.00 -
P/NAPS 0.63 0.55 0.52 0.40 0.41 0.37 0.42 30.94%

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