[MAHSING] YoY Quarter Result on 31-Mar-2023 [#1]

Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 7.01%
YoY- 15.93%
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 643,454 433,228 413,316 371,127 450,333 584,755 723,542 -1.93%
PBT 75,765 56,042 56,160 43,134 73,949 86,141 120,572 -7.44%
Tax -23,489 -12,304 -12,258 -10,389 -19,274 -21,477 -30,450 -4.23%
NP 52,276 43,738 43,902 32,745 54,675 64,664 90,122 -8.67%
-
NP to SH 50,057 43,179 40,281 30,070 55,013 64,200 90,421 -9.38%
-
Tax Rate 31.00% 21.95% 21.83% 24.09% 26.06% 24.93% 25.25% -
Total Cost 591,178 389,490 369,414 338,382 395,658 520,091 633,420 -1.14%
-
Net Worth 3,617,254 3,520,147 3,447,316 3,495,870 3,520,146 3,495,345 3,349,096 1.29%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 3,617,254 3,520,147 3,447,316 3,495,870 3,520,146 3,495,345 3,349,096 1.29%
NOSH 2,427,687 2,427,687 2,427,687 2,427,687 2,427,687 2,427,687 2,409,422 0.12%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 8.12% 10.10% 10.62% 8.82% 12.14% 11.06% 12.46% -
ROE 1.38% 1.23% 1.17% 0.86% 1.56% 1.84% 2.70% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 26.50 17.85 17.03 15.29 18.55 24.09 30.03 -2.06%
EPS 2.06 1.78 1.66 0.48 1.51 1.89 2.99 -6.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.45 1.42 1.44 1.45 1.44 1.39 1.16%
Adjusted Per Share Value based on latest NOSH - 2,427,687
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 25.13 16.92 16.14 14.50 17.59 22.84 28.26 -1.93%
EPS 1.96 1.69 1.57 1.17 2.15 2.51 3.53 -9.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4129 1.375 1.3465 1.3655 1.375 1.3653 1.3082 1.29%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.59 0.68 0.845 0.38 0.93 1.00 1.45 -
P/RPS 2.23 3.81 4.96 2.49 5.01 4.15 4.83 -12.08%
P/EPS 28.61 38.23 50.93 30.68 41.04 37.81 38.64 -4.88%
EY 3.49 2.62 1.96 3.26 2.44 2.64 2.59 5.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.60 0.26 0.64 0.69 1.04 -14.71%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 31/05/22 31/05/21 29/05/20 30/05/19 31/05/18 31/05/17 -
Price 0.595 0.64 0.915 0.465 0.905 1.10 1.56 -
P/RPS 2.24 3.59 5.37 3.04 4.88 4.57 5.19 -13.06%
P/EPS 28.86 35.98 55.15 37.54 39.94 41.59 41.57 -5.89%
EY 3.47 2.78 1.81 2.66 2.50 2.40 2.41 6.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.64 0.32 0.62 0.76 1.12 -15.76%

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