[MAHSING] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 10.17%
YoY- -36.94%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 2,517,966 2,527,454 1,773,889 1,572,943 1,710,487 2,058,511 2,777,004 -1.61%
PBT 333,718 283,847 219,122 166,695 239,404 335,418 437,852 -4.42%
Tax -103,460 -88,511 -47,022 -51,492 -58,741 -74,788 -104,149 -0.11%
NP 230,258 195,336 172,100 115,203 180,663 260,630 333,703 -5.99%
-
NP to SH 225,275 186,928 163,756 110,605 175,391 262,395 335,674 -6.42%
-
Tax Rate 31.00% 31.18% 21.46% 30.89% 24.54% 22.30% 23.79% -
Total Cost 2,287,708 2,332,118 1,601,789 1,457,740 1,529,824 1,797,881 2,443,301 -1.08%
-
Net Worth 3,622,677 3,617,254 3,520,147 3,447,316 3,495,870 3,520,146 3,495,345 0.59%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 97,107 72,830 64,333 40,299 81,327 109,245 157,474 -7.73%
Div Payout % 43.11% 38.96% 39.29% 36.44% 46.37% 41.63% 46.91% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 3,622,677 3,617,254 3,520,147 3,447,316 3,495,870 3,520,146 3,495,345 0.59%
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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 9.14% 7.73% 9.70% 7.32% 10.56% 12.66% 12.02% -
ROE 6.22% 5.17% 4.65% 3.21% 5.02% 7.45% 9.60% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 103.56 104.11 73.07 64.79 70.46 84.79 114.41 -1.64%
EPS 9.27 7.70 6.75 4.56 7.22 10.81 13.83 -6.44%
DPS 4.00 3.00 2.65 1.66 3.35 4.50 6.49 -7.74%
NAPS 1.49 1.49 1.45 1.42 1.44 1.45 1.44 0.56%
Adjusted Per Share Value based on latest NOSH - 2,427,687
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 98.53 98.91 69.42 61.55 66.94 80.56 108.67 -1.61%
EPS 8.82 7.32 6.41 4.33 6.86 10.27 13.14 -6.42%
DPS 3.80 2.85 2.52 1.58 3.18 4.28 6.16 -7.72%
NAPS 1.4177 1.4155 1.3775 1.349 1.368 1.3775 1.3678 0.59%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.23 0.59 0.68 0.845 0.38 0.93 1.00 -
P/RPS 1.19 0.57 0.93 1.30 0.54 1.10 0.87 5.35%
P/EPS 13.28 7.66 10.08 18.55 5.26 8.60 7.23 10.65%
EY 7.53 13.05 9.92 5.39 19.01 11.62 13.83 -9.62%
DY 3.25 5.08 3.90 1.96 8.82 4.84 6.49 -10.87%
P/NAPS 0.83 0.40 0.47 0.60 0.26 0.64 0.69 3.12%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 29/05/23 31/05/22 31/05/21 29/05/20 30/05/19 31/05/18 -
Price 1.71 0.595 0.64 0.915 0.465 0.905 1.10 -
P/RPS 1.65 0.57 0.88 1.41 0.66 1.07 0.96 9.43%
P/EPS 18.46 7.73 9.49 20.08 6.44 8.37 7.95 15.05%
EY 5.42 12.94 10.54 4.98 15.54 11.94 12.57 -13.07%
DY 2.34 5.04 4.14 1.81 7.20 4.97 5.90 -14.27%
P/NAPS 1.15 0.40 0.44 0.64 0.32 0.62 0.76 7.14%

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