[MAHSING] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 4.14%
YoY- 16.31%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 2,629,667 2,527,454 2,317,228 2,183,776 1,877,226 1,773,889 1,753,977 31.09%
PBT 299,101 283,847 264,124 249,042 220,851 219,122 219,240 23.07%
Tax -93,539 -88,511 -77,326 -67,931 -50,090 -47,022 -46,976 58.47%
NP 205,562 195,336 186,798 181,111 170,761 172,100 172,264 12.53%
-
NP to SH 194,368 186,928 180,050 173,281 166,390 163,756 160,858 13.48%
-
Tax Rate 31.27% 31.18% 29.28% 27.28% 22.68% 21.46% 21.43% -
Total Cost 2,424,105 2,332,118 2,130,430 2,002,665 1,706,465 1,601,789 1,581,713 33.03%
-
Net Worth 3,592,978 3,617,254 3,568,701 3,520,147 3,471,593 3,520,147 3,471,593 2.32%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 72,830 72,830 72,830 64,333 64,333 64,333 64,333 8.64%
Div Payout % 37.47% 38.96% 40.45% 37.13% 38.66% 39.29% 39.99% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 3,592,978 3,617,254 3,568,701 3,520,147 3,471,593 3,520,147 3,471,593 2.32%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 7.82% 7.73% 8.06% 8.29% 9.10% 9.70% 9.82% -
ROE 5.41% 5.17% 5.05% 4.92% 4.79% 4.65% 4.63% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 108.32 104.11 95.45 89.95 77.33 73.07 72.25 31.08%
EPS 8.01 7.70 7.42 7.14 6.85 6.75 6.63 13.47%
DPS 3.00 3.00 3.00 2.65 2.65 2.65 2.65 8.64%
NAPS 1.48 1.49 1.47 1.45 1.43 1.45 1.43 2.32%
Adjusted Per Share Value based on latest NOSH - 2,427,687
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 102.72 98.72 90.51 85.30 73.33 69.29 68.51 31.09%
EPS 7.59 7.30 7.03 6.77 6.50 6.40 6.28 13.50%
DPS 2.84 2.84 2.84 2.51 2.51 2.51 2.51 8.60%
NAPS 1.4034 1.4129 1.3939 1.375 1.356 1.375 1.356 2.32%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.615 0.59 0.565 0.49 0.60 0.68 0.69 -
P/RPS 0.57 0.57 0.59 0.54 0.78 0.93 0.96 -29.42%
P/EPS 7.68 7.66 7.62 6.86 8.75 10.08 10.41 -18.39%
EY 13.02 13.05 13.13 14.57 11.42 9.92 9.60 22.59%
DY 4.88 5.08 5.31 5.41 4.42 3.90 3.84 17.37%
P/NAPS 0.42 0.40 0.38 0.34 0.42 0.47 0.48 -8.53%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 29/05/23 28/02/23 30/11/22 29/08/22 31/05/22 28/02/22 -
Price 0.77 0.595 0.605 0.53 0.60 0.64 0.675 -
P/RPS 0.71 0.57 0.63 0.59 0.78 0.88 0.93 -16.50%
P/EPS 9.62 7.73 8.16 7.43 8.75 9.49 10.19 -3.77%
EY 10.40 12.94 12.26 13.47 11.42 10.54 9.82 3.91%
DY 3.90 5.04 4.96 5.00 4.42 4.14 3.93 -0.51%
P/NAPS 0.52 0.40 0.41 0.37 0.42 0.44 0.47 6.99%

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