[MAHSING] QoQ Quarter Result on 30-Sep-2023 [#3]

Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -0.91%
YoY- 6.29%
View:
Show?
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 671,275 644,260 644,223 643,454 670,874 671,116 542,010 15.28%
PBT 100,551 76,050 75,021 75,765 67,959 80,356 59,767 41.32%
Tax -35,382 -24,502 -21,835 -23,489 -18,415 -29,800 -16,807 64.03%
NP 65,169 51,548 53,186 52,276 49,544 50,556 42,960 31.92%
-
NP to SH 64,739 50,016 50,475 50,057 46,780 47,056 43,035 31.19%
-
Tax Rate 35.19% 32.22% 29.11% 31.00% 27.10% 37.08% 28.12% -
Total Cost 606,106 592,712 591,037 591,178 621,330 620,560 499,050 13.79%
-
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 % 150.00% - - - 155.69% - - -
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 9.71% 8.00% 8.26% 8.12% 7.38% 7.53% 7.93% -
ROE 1.75% 1.37% 1.40% 1.38% 1.31% 1.34% 1.24% -
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 27.65 26.54 26.54 26.50 27.63 27.64 22.33 15.26%
EPS 2.67 2.06 2.08 2.06 1.93 1.94 0.85 114.03%
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 26.22 25.17 25.16 25.13 26.20 26.21 21.17 15.28%
EPS 2.53 1.95 1.97 1.96 1.83 1.84 1.68 31.28%
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 3.00 3.39 2.32 2.23 2.04 1.77 2.69 7.52%
P/EPS 31.12 43.68 29.58 28.61 29.32 25.28 33.85 -5.43%
EY 3.21 2.29 3.38 3.49 3.41 3.96 2.95 5.77%
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 3.45 3.13 2.90 2.24 2.19 1.92 2.69 17.99%
P/EPS 35.81 40.29 37.03 28.86 31.40 27.34 33.85 3.81%
EY 2.79 2.48 2.70 3.47 3.19 3.66 2.95 -3.63%
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