Mah Sing Group Berhad (KLSE:MAHSING)
Malaysia · Delayed Price · Currency is MYR 0.9550
-0.0100 (-1.04%)
At close: Jun 9, 2026
Mah Sing Group Berhad Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 2,430 | 2,517 | 2,520 | 2,603 | 2,317 | 1,754 | |
Revenue Growth (YoY) | -6.96% | -0.15% | -3.19% | 12.34% | 32.11% | 14.58% |
Cost of Revenue | 1,716 | 1,809 | 1,892 | 2,008 | 1,804 | 1,297 |
Gross Profit | 714.16 | 707.19 | 628.51 | 595.66 | 512.89 | 457.15 |
Selling, General & Admin | 319.34 | 314.21 | 271.04 | 246.98 | 237.22 | 220.19 |
Other Operating Expenses | -48.91 | -48.42 | -34.15 | -30.53 | -44.79 | -24.44 |
Operating Expenses | 270.43 | 265.8 | 236.89 | 216.46 | 192.43 | 195.75 |
Operating Income | 443.73 | 441.39 | 391.62 | 379.2 | 320.46 | 261.41 |
Interest Expense | -70.65 | -69.41 | -63.54 | -58.87 | -57 | -44.74 |
Interest & Investment Income | 12.4 | 11.84 | 10.74 | 7.83 | 2.47 | 3.48 |
Earnings From Equity Investments | 0.09 | 0.07 | 0 | - | - | - |
Other Non Operating Income (Expenses) | -0.95 | -0.95 | -1.75 | -0.78 | -1.8 | -0.9 |
EBT Excluding Unusual Items | 384.62 | 382.94 | 337.07 | 327.39 | 264.12 | 219.24 |
Pretax Income | 384.62 | 382.94 | 337.07 | 327.39 | 264.12 | 219.24 |
Income Tax Expense | 108.79 | 105.28 | 97.97 | 105.21 | 77.33 | 46.98 |
Earnings From Continuing Operations | 275.83 | 277.66 | 239.1 | 222.18 | 186.8 | 172.26 |
Minority Interest in Earnings | -13.72 | -17.58 | 1.65 | -6.89 | -6.75 | -11.41 |
Net Income | 262.12 | 260.08 | 240.75 | 215.29 | 180.05 | 160.86 |
Preferred Dividends & Other Adjustments | - | - | - | - | 22.36 | 54.2 |
Net Income to Common | 262.12 | 260.08 | 240.75 | 215.29 | 157.69 | 106.66 |
Net Income Growth | 6.23% | 8.03% | 11.83% | 19.57% | 11.93% | 70.51% |
Shares Outstanding (Basic) | 2,560 | 2,560 | 2,523 | 2,428 | 2,428 | 2,428 |
Shares Outstanding (Diluted) | 2,560 | 2,560 | 2,523 | 2,428 | 2,428 | 2,438 |
Shares Change (YoY) | 0.21% | 1.49% | 3.91% | - | -0.43% | 0.43% |
EPS (Basic) | 0.10 | 0.10 | 0.10 | 0.09 | 0.06 | 0.04 |
EPS (Diluted) | 0.10 | 0.10 | 0.10 | 0.09 | 0.06 | 0.04 |
EPS Growth | 6.01% | 6.49% | 7.58% | 36.53% | 48.64% | 402.35% |
Free Cash Flow | 160.54 | 332.93 | 501.85 | 1,037 | 639.38 | 18.6 |
Free Cash Flow Per Share | 0.06 | 0.13 | 0.20 | 0.43 | 0.26 | 0.01 |
Dividend Per Share | 0.050 | 0.050 | 0.045 | 0.040 | 0.030 | 0.026 |
Dividend Growth | 11.11% | 11.11% | 12.50% | 33.33% | 13.21% | 59.64% |
Gross Margin | 29.39% | 28.10% | 24.94% | 22.88% | 22.13% | 26.06% |
Operating Margin | 18.26% | 17.54% | 15.54% | 14.57% | 13.83% | 14.90% |
Profit Margin | 10.79% | 10.33% | 9.55% | 8.27% | 6.80% | 6.08% |
Free Cash Flow Margin | 6.61% | 13.23% | 19.91% | 39.83% | 27.59% | 1.06% |
EBITDA | 495.52 | 494.05 | 434.47 | 413.98 | 353.51 | 291.68 |
EBITDA Margin | 20.39% | 19.63% | 17.24% | 15.90% | 15.26% | 16.63% |
D&A For EBITDA | 51.79 | 52.66 | 42.85 | 34.78 | 33.05 | 30.27 |
EBIT | 443.73 | 441.39 | 391.62 | 379.2 | 320.46 | 261.41 |
EBIT Margin | 18.26% | 17.54% | 15.54% | 14.57% | 13.83% | 14.90% |
Effective Tax Rate | 28.29% | 27.49% | 29.07% | 32.14% | 29.28% | 21.43% |