[MAHSING] QoQ TTM 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- 9.1%
YoY- 19.57%
View:
Show?
TTM 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 2,602,811 2,629,667 2,527,454 2,317,228 2,183,776 1,877,226 24.28%
PBT 327,387 294,795 299,101 283,847 264,124 249,042 220,851 29.91%
Tax -105,208 -88,241 -93,539 -88,511 -77,326 -67,931 -50,090 63.78%
NP 222,179 206,554 205,562 195,336 186,798 181,111 170,761 19.12%
-
NP to SH 215,287 197,328 194,368 186,928 180,050 173,281 166,390 18.68%
-
Tax Rate 32.14% 29.93% 31.27% 31.18% 29.28% 27.28% 22.68% -
Total Cost 2,381,033 2,396,257 2,424,105 2,332,118 2,130,430 2,002,665 1,706,465 24.79%
-
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 72,830 72,830 72,830 64,333 64,333 31.48%
Div Payout % 45.11% 36.91% 37.47% 38.96% 40.45% 37.13% 38.66% -
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% 7.94% 7.82% 7.73% 8.06% 8.29% 9.10% -
ROE 5.83% 5.42% 5.41% 5.17% 5.05% 4.92% 4.79% -
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 107.23 107.21 108.32 104.11 95.45 89.95 77.33 24.27%
EPS 8.87 8.13 8.01 7.70 7.42 7.14 6.85 18.74%
DPS 4.00 3.00 3.00 3.00 3.00 2.65 2.65 31.48%
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 101.68 101.67 102.72 98.72 90.51 85.30 73.33 24.27%
EPS 8.41 7.71 7.59 7.30 7.03 6.77 6.50 18.68%
DPS 3.79 2.84 2.84 2.84 2.84 2.51 2.51 31.51%
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 0.84 0.57 0.57 0.59 0.54 0.78 -0.85%
P/EPS 9.36 11.07 7.68 7.66 7.62 6.86 8.75 4.58%
EY 10.68 9.03 13.02 13.05 13.13 14.57 11.42 -4.35%
DY 4.82 3.33 4.88 5.08 5.31 5.41 4.42 5.92%
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 0.835 0.77 0.595 0.605 0.53 0.60 -
P/RPS 0.89 0.78 0.71 0.57 0.63 0.59 0.78 9.16%
P/EPS 10.77 10.27 9.62 7.73 8.16 7.43 8.75 14.80%
EY 9.29 9.73 10.40 12.94 12.26 13.47 11.42 -12.82%
DY 4.19 3.59 3.90 5.04 4.96 5.00 4.42 -3.49%
P/NAPS 0.63 0.56 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