[MAHSING] QoQ TTM 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- 3.91%
YoY- 11.93%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 2,602,811 2,629,667 2,527,454 2,317,228 2,183,776 1,877,226 1,773,889 29.09%
PBT 294,795 299,101 283,847 264,124 249,042 220,851 219,122 21.84%
Tax -88,241 -93,539 -88,511 -77,326 -67,931 -50,090 -47,022 52.08%
NP 206,554 205,562 195,336 186,798 181,111 170,761 172,100 12.92%
-
NP to SH 197,328 194,368 186,928 180,050 173,281 166,390 163,756 13.22%
-
Tax Rate 29.93% 31.27% 31.18% 29.28% 27.28% 22.68% 21.46% -
Total Cost 2,396,257 2,424,105 2,332,118 2,130,430 2,002,665 1,706,465 1,601,789 30.77%
-
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 72,830 72,830 72,830 64,333 64,333 64,333 8.61%
Div Payout % 36.91% 37.47% 38.96% 40.45% 37.13% 38.66% 39.29% -
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 7.94% 7.82% 7.73% 8.06% 8.29% 9.10% 9.70% -
ROE 5.42% 5.41% 5.17% 5.05% 4.92% 4.79% 4.65% -
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 107.21 108.32 104.11 95.45 89.95 77.33 73.07 29.09%
EPS 8.13 8.01 7.70 7.42 7.14 6.85 6.75 13.19%
DPS 3.00 3.00 3.00 3.00 2.65 2.65 2.65 8.61%
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 101.67 102.72 98.72 90.51 85.30 73.33 69.29 29.09%
EPS 7.71 7.59 7.30 7.03 6.77 6.50 6.40 13.20%
DPS 2.84 2.84 2.84 2.84 2.51 2.51 2.51 8.57%
NAPS 1.4224 1.4034 1.4129 1.3939 1.375 1.356 1.375 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 0.84 0.57 0.57 0.59 0.54 0.78 0.93 -6.55%
P/EPS 11.07 7.68 7.66 7.62 6.86 8.75 10.08 6.43%
EY 9.03 13.02 13.05 13.13 14.57 11.42 9.92 -6.06%
DY 3.33 4.88 5.08 5.31 5.41 4.42 3.90 -9.98%
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 0.835 0.77 0.595 0.605 0.53 0.60 0.64 -
P/RPS 0.78 0.71 0.57 0.63 0.59 0.78 0.88 -7.72%
P/EPS 10.27 9.62 7.73 8.16 7.43 8.75 9.49 5.40%
EY 9.73 10.40 12.94 12.26 13.47 11.42 10.54 -5.18%
DY 3.59 3.90 5.04 4.96 5.00 4.42 4.14 -9.05%
P/NAPS 0.56 0.52 0.40 0.41 0.37 0.42 0.44 17.42%

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