[MAHSING] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 1.8%
YoY- 48.05%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,317,228 2,183,776 1,877,226 1,773,889 1,753,977 1,689,336 1,712,993 22.24%
PBT 264,124 249,042 220,851 219,122 219,240 214,000 202,286 19.40%
Tax -77,326 -67,931 -50,090 -47,022 -46,976 -55,111 -56,970 22.52%
NP 186,798 181,111 170,761 172,100 172,264 158,889 145,316 18.16%
-
NP to SH 180,050 173,281 166,390 163,756 160,858 148,981 135,819 20.61%
-
Tax Rate 29.28% 27.28% 22.68% 21.46% 21.43% 25.75% 28.16% -
Total Cost 2,130,430 2,002,665 1,706,465 1,601,789 1,581,713 1,530,447 1,567,677 22.62%
-
Net Worth 3,568,701 3,520,147 3,471,593 3,520,147 3,471,593 3,447,316 3,423,039 2.80%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 72,830 64,333 64,333 64,333 64,333 40,299 40,299 48.20%
Div Payout % 40.45% 37.13% 38.66% 39.29% 39.99% 27.05% 29.67% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 3,568,701 3,520,147 3,471,593 3,520,147 3,471,593 3,447,316 3,423,039 2.80%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.06% 8.29% 9.10% 9.70% 9.82% 9.41% 8.48% -
ROE 5.05% 4.92% 4.79% 4.65% 4.63% 4.32% 3.97% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 95.45 89.95 77.33 73.07 72.25 69.59 70.56 22.24%
EPS 7.42 7.14 6.85 6.75 6.63 6.14 5.59 20.71%
DPS 3.00 2.65 2.65 2.65 2.65 1.66 1.66 48.20%
NAPS 1.47 1.45 1.43 1.45 1.43 1.42 1.41 2.80%
Adjusted Per Share Value based on latest NOSH - 2,427,687
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 91.21 85.96 73.89 69.82 69.04 66.49 67.43 22.24%
EPS 7.09 6.82 6.55 6.45 6.33 5.86 5.35 20.58%
DPS 2.87 2.53 2.53 2.53 2.53 1.59 1.59 48.08%
NAPS 1.4047 1.3856 1.3665 1.3856 1.3665 1.3569 1.3474 2.80%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.565 0.49 0.60 0.68 0.69 0.705 0.845 -
P/RPS 0.59 0.54 0.78 0.93 0.96 1.01 1.20 -37.62%
P/EPS 7.62 6.86 8.75 10.08 10.41 11.49 15.10 -36.53%
EY 13.13 14.57 11.42 9.92 9.60 8.70 6.62 57.66%
DY 5.31 5.41 4.42 3.90 3.84 2.35 1.96 93.98%
P/NAPS 0.38 0.34 0.42 0.47 0.48 0.50 0.60 -26.18%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 29/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.605 0.53 0.60 0.64 0.675 0.74 0.825 -
P/RPS 0.63 0.59 0.78 0.88 0.93 1.06 1.17 -33.73%
P/EPS 8.16 7.43 8.75 9.49 10.19 12.06 14.75 -32.53%
EY 12.26 13.47 11.42 10.54 9.82 8.29 6.78 48.26%
DY 4.96 5.00 4.42 4.14 3.93 2.24 2.01 82.30%
P/NAPS 0.41 0.37 0.42 0.44 0.47 0.52 0.59 -21.49%

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