[MAHSING] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 43.18%
YoY- 33.96%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 537,422 364,566 438,673 413,316 472,781 388,223 298,623 47.79%
PBT 52,877 52,165 58,038 56,160 47,637 40,451 22,447 76.76%
Tax -9,020 -11,959 -13,739 -12,258 -17,155 -13,818 -8,261 6.01%
NP 43,857 40,206 44,299 43,902 30,482 26,633 14,186 111.78%
-
NP to SH 40,011 40,165 40,401 40,281 28,134 27,003 15,187 90.41%
-
Tax Rate 17.06% 22.93% 23.67% 21.83% 36.01% 34.16% 36.80% -
Total Cost 493,565 324,360 394,374 369,414 442,299 361,590 284,437 44.25%
-
Net Worth 3,471,593 3,447,316 3,423,039 3,447,316 3,447,316 3,423,039 3,398,762 1.41%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 64,333 - - - 40,299 - - -
Div Payout % 160.79% - - - 143.24% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 3,471,593 3,447,316 3,423,039 3,447,316 3,447,316 3,423,039 3,398,762 1.41%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.16% 11.03% 10.10% 10.62% 6.45% 6.86% 4.75% -
ROE 1.15% 1.17% 1.18% 1.17% 0.82% 0.79% 0.45% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 22.14 15.02 18.07 17.03 19.47 15.99 12.30 47.81%
EPS 0.53 1.65 0.55 1.66 0.02 1.11 -0.50 -
DPS 2.65 0.00 0.00 0.00 1.66 0.00 0.00 -
NAPS 1.43 1.42 1.41 1.42 1.42 1.41 1.40 1.41%
Adjusted Per Share Value based on latest NOSH - 2,427,687
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 21.15 14.35 17.27 16.27 18.61 15.28 11.75 47.81%
EPS 1.57 1.58 1.59 1.59 1.11 1.06 0.60 89.55%
DPS 2.53 0.00 0.00 0.00 1.59 0.00 0.00 -
NAPS 1.3665 1.3569 1.3474 1.3569 1.3569 1.3474 1.3378 1.42%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.69 0.705 0.845 0.845 0.87 0.66 0.53 -
P/RPS 3.12 4.69 4.68 4.96 4.47 4.13 4.31 -19.33%
P/EPS 41.87 42.61 50.78 50.93 75.07 59.34 84.72 -37.41%
EY 2.39 2.35 1.97 1.96 1.33 1.69 1.18 59.87%
DY 3.84 0.00 0.00 0.00 1.91 0.00 0.00 -
P/NAPS 0.48 0.50 0.60 0.60 0.61 0.47 0.38 16.80%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 25/02/21 30/11/20 28/08/20 -
Price 0.675 0.74 0.815 0.915 0.79 0.885 0.76 -
P/RPS 3.05 4.93 4.51 5.37 4.06 5.53 6.18 -37.46%
P/EPS 40.96 44.73 48.97 55.15 68.17 79.57 121.49 -51.46%
EY 2.44 2.24 2.04 1.81 1.47 1.26 0.82 106.46%
DY 3.93 0.00 0.00 0.00 2.10 0.00 0.00 -
P/NAPS 0.47 0.52 0.58 0.64 0.56 0.63 0.54 -8.81%

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