[MAHSING] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -0.38%
YoY- 42.22%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 671,275 670,874 537,422 472,781 442,640 514,647 760,842 -2.06%
PBT 100,551 67,959 52,877 47,637 58,292 84,080 113,110 -1.94%
Tax -35,382 -18,415 -9,020 -17,155 -12,021 -18,696 -25,666 5.49%
NP 65,169 49,544 43,857 30,482 46,271 65,384 87,444 -4.77%
-
NP to SH 64,739 46,780 40,011 28,134 44,987 66,017 88,775 -5.12%
-
Tax Rate 35.19% 27.10% 17.06% 36.01% 20.62% 22.24% 22.69% -
Total Cost 606,106 621,330 493,565 442,299 396,369 449,263 673,398 -1.73%
-
Net Worth 3,690,085 3,568,701 3,471,593 3,447,316 3,495,869 3,495,869 3,440,208 1.17%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 97,107 72,830 64,333 40,299 81,327 109,245 157,474 -7.73%
Div Payout % 150.00% 155.69% 160.79% 143.24% 180.78% 165.48% 177.39% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 3,690,085 3,568,701 3,471,593 3,447,316 3,495,869 3,495,869 3,440,208 1.17%
NOSH 2,427,687 2,427,687 2,427,687 2,427,687 2,427,687 2,427,687 2,426,033 0.01%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 9.71% 7.38% 8.16% 6.45% 10.45% 12.70% 11.49% -
ROE 1.75% 1.31% 1.15% 0.82% 1.29% 1.89% 2.58% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 27.65 27.63 22.14 19.47 18.23 21.20 31.40 -2.09%
EPS 2.67 1.93 0.53 0.02 0.73 1.79 2.74 -0.43%
DPS 4.00 3.00 2.65 1.66 3.35 4.50 6.50 -7.76%
NAPS 1.52 1.47 1.43 1.42 1.44 1.44 1.42 1.14%
Adjusted Per Share Value based on latest NOSH - 2,427,687
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 26.42 26.41 21.15 18.61 17.42 20.26 29.95 -2.06%
EPS 2.55 1.84 1.57 1.11 1.77 2.60 3.49 -5.09%
DPS 3.82 2.87 2.53 1.59 3.20 4.30 6.20 -7.75%
NAPS 1.4525 1.4047 1.3665 1.3569 1.376 1.376 1.3541 1.17%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.83 0.565 0.69 0.87 0.705 0.915 1.45 -
P/RPS 3.00 2.04 3.12 4.47 3.87 4.32 4.62 -6.94%
P/EPS 31.12 29.32 41.87 75.07 38.04 33.65 39.57 -3.92%
EY 3.21 3.41 2.39 1.33 2.63 2.97 2.53 4.04%
DY 4.82 5.31 3.84 1.91 4.75 4.92 4.48 1.22%
P/NAPS 0.55 0.38 0.48 0.61 0.49 0.64 1.02 -9.77%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 28/02/23 28/02/22 25/02/21 28/02/20 27/02/19 28/02/18 -
Price 0.955 0.605 0.675 0.79 0.635 1.00 1.20 -
P/RPS 3.45 2.19 3.05 4.06 3.48 4.72 3.82 -1.68%
P/EPS 35.81 31.40 40.96 68.17 34.27 36.77 32.75 1.49%
EY 2.79 3.19 2.44 1.47 2.92 2.72 3.05 -1.47%
DY 4.19 4.96 3.93 2.10 5.28 4.50 5.42 -4.19%
P/NAPS 0.63 0.41 0.47 0.56 0.44 0.69 0.85 -4.86%

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