[MAHSING] QoQ TTM Result on 31-Mar-2020 [#1]

Stock

[MAHSING] MAH SING GROUP BHD

Announcement Date

29-May-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Mar-2020 [#1]

Profit Trend

QoQ- -12.45%

YoY- -33.16%

Quarter Report

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
TTM Result
Revenue	1,530,754	1,500,613	1,527,864	1,710,487	1,789,693	1,861,700	1,950,482	-14.85%
YoY %	2.01%	-1.78%	-10.68%	-4.43%	-3.87%	-4.55%	-	-
Horiz. %	78.48%	76.94%	78.33%	87.70%	91.76%	95.45%	100.00%	-
PBT	153,669	164,324	193,815	239,404	270,219	296,007	307,365	-36.87%
YoY %	-6.48%	-15.22%	-19.04%	-11.40%	-8.71%	-3.70%	-	-
Horiz. %	50.00%	53.46%	63.06%	77.89%	87.91%	96.30%	100.00%	-
Tax	-49,623	-44,489	-49,229	-58,741	-67,626	-74,301	-73,368	-22.85%
YoY %	-11.54%	9.63%	16.19%	13.14%	8.98%	-1.27%	-	-
Horiz. %	67.64%	60.64%	67.10%	80.06%	92.17%	101.27%	100.00%	-
NP	104,046	119,835	144,586	180,663	202,593	221,706	233,997	-41.60%
YoY %	-13.18%	-17.12%	-19.97%	-10.82%	-8.62%	-5.25%	-	-
Horiz. %	44.46%	51.21%	61.79%	77.21%	86.58%	94.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	100,394	117,247	140,259	175,391	200,334	221,364	235,582	-43.22%
YoY %	-14.37%	-16.41%	-20.03%	-12.45%	-9.50%	-6.04%	-	-
Horiz. %	42.62%	49.77%	59.54%	74.45%	85.04%	93.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.29%	27.07%	25.40%	24.54%	25.03%	25.10%	23.87%	-
YoY %	19.28%	6.57%	3.50%	-1.96%	-0.28%	5.15%	-	-
Horiz. %	135.27%	113.41%	106.41%	102.81%	104.86%	105.15%	100.00%	-
Total Cost	1,426,708	1,380,778	1,383,278	1,529,824	1,587,100	1,639,994	1,716,485	-11.54%
YoY %	3.33%	-0.18%	-9.58%	-3.61%	-3.23%	-4.46%	-	-
Horiz. %	83.12%	80.44%	80.59%	89.13%	92.46%	95.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,447,316	3,423,039	3,398,762	3,495,870	3,495,869	3,471,592	3,447,315	0.00%
YoY %	0.71%	0.71%	-2.78%	0.00%	0.70%	0.70%	-	-
Horiz. %	100.00%	99.30%	98.59%	101.41%	101.41%	100.70%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	40,299	81,327	81,327	81,327	81,327	109,245	109,245	-48.40%
YoY %	-50.45%	0.00%	0.00%	0.00%	-25.56%	0.00%	-	-
Horiz. %	36.89%	74.44%	74.44%	74.44%	74.44%	100.00%	100.00%	-
Div Payout %	40.14%	69.36%	57.98%	46.37%	40.60%	49.35%	46.37%	-
YoY %	-42.13%	19.63%	25.04%	14.21%	-17.73%	6.43%	-	-
Horiz. %	86.56%	149.58%	125.04%	100.00%	87.56%	106.43%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	3,447,316	3,423,039	3,398,762	3,495,870	3,495,869	3,471,592	3,447,315	0.00%
YoY %	0.71%	0.71%	-2.78%	0.00%	0.70%	0.70%	-	-
Horiz. %	100.00%	99.30%	98.59%	101.41%	101.41%	100.70%	100.00%	-
NOSH	2,427,687	2,427,687	2,427,687	2,427,687	2,427,687	2,427,687	2,427,687	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	6.80%	7.99%	9.46%	10.56%	11.32%	11.91%	12.00%	-
YoY %	-14.89%	-15.54%	-10.42%	-6.71%	-4.95%	-0.75%	-	-
Horiz. %	56.67%	66.58%	78.83%	88.00%	94.33%	99.25%	100.00%	-
ROE	2.91%	3.43%	4.13%	5.02%	5.73%	6.38%	6.83%	-
YoY %	-15.16%	-16.95%	-17.73%	-12.39%	-10.19%	-6.59%	-	-
Horiz. %	42.61%	50.22%	60.47%	73.50%	83.89%	93.41%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	63.05	61.81	62.93	70.46	73.72	76.69	80.34	-14.85%
YoY %	2.01%	-1.78%	-10.69%	-4.42%	-3.87%	-4.54%	-	-
Horiz. %	78.48%	76.94%	78.33%	87.70%	91.76%	95.46%	100.00%	-
EPS	4.14	4.83	5.78	7.22	8.25	9.12	9.70	-43.16%
YoY %	-14.29%	-16.44%	-19.94%	-12.48%	-9.54%	-5.98%	-	-
Horiz. %	42.68%	49.79%	59.59%	74.43%	85.05%	94.02%	100.00%	-
DPS	1.66	3.35	3.35	3.35	3.35	4.50	4.50	-48.40%
YoY %	-50.45%	0.00%	0.00%	0.00%	-25.56%	0.00%	-	-
Horiz. %	36.89%	74.44%	74.44%	74.44%	74.44%	100.00%	100.00%	-
NAPS	1.42	1.41	1.40	1.44	1.44	1.43	1.42	0.00%
YoY %	0.71%	0.71%	-2.78%	0.00%	0.70%	0.70%	-	-
Horiz. %	100.00%	99.30%	98.59%	101.41%	101.41%	100.70%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 2,427,687
RPS	59.79	58.61	59.68	66.81	69.91	72.72	76.19	-14.85%
YoY %	2.01%	-1.79%	-10.67%	-4.43%	-3.86%	-4.55%	-	-
Horiz. %	78.47%	76.93%	78.33%	87.69%	91.76%	95.45%	100.00%	-
EPS	3.92	4.58	5.48	6.85	7.83	8.65	9.20	-43.22%
YoY %	-14.41%	-16.42%	-20.00%	-12.52%	-9.48%	-5.98%	-	-
Horiz. %	42.61%	49.78%	59.57%	74.46%	85.11%	94.02%	100.00%	-
DPS	1.57	3.18	3.18	3.18	3.18	4.27	4.27	-48.52%
YoY %	-50.63%	0.00%	0.00%	0.00%	-25.53%	0.00%	-	-
Horiz. %	36.77%	74.47%	74.47%	74.47%	74.47%	100.00%	100.00%	-
NAPS	1.3465	1.3371	1.3276	1.3655	1.3655	1.356	1.3465	0.00%
YoY %	0.70%	0.72%	-2.78%	0.00%	0.70%	0.71%	-	-
Horiz. %	100.00%	99.30%	98.60%	101.41%	101.41%	100.71%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	0.87	0.66	0.53	0.38	0.705	0.75	0.92	-
P/RPS	1.38	1.07	0.84	0.54	0.96	0.98	1.15	12.86%
YoY %	28.97%	27.38%	55.56%	-43.75%	-2.04%	-14.78%	-	-
Horiz. %	120.00%	93.04%	73.04%	46.96%	83.48%	85.22%	100.00%	-
P/EPS	21.04	13.67	9.17	5.26	8.54	8.23	9.48	69.73%
YoY %	53.91%	49.07%	74.33%	-38.41%	3.77%	-13.19%	-	-
Horiz. %	221.94%	144.20%	96.73%	55.49%	90.08%	86.81%	100.00%	-
EY	4.75	7.32	10.90	19.01	11.71	12.16	10.55	-41.11%
YoY %	-35.11%	-32.84%	-42.66%	62.34%	-3.70%	15.26%	-	-
Horiz. %	45.02%	69.38%	103.32%	180.19%	111.00%	115.26%	100.00%	-
DY	1.91	5.08	6.32	8.82	4.75	6.00	4.89	-46.41%
YoY %	-62.40%	-19.62%	-28.34%	85.68%	-20.83%	22.70%	-	-
Horiz. %	39.06%	103.89%	129.24%	180.37%	97.14%	122.70%	100.00%	-
P/NAPS	0.61	0.47	0.38	0.26	0.49	0.52	0.65	-4.12%
YoY %	29.79%	23.68%	46.15%	-46.94%	-5.77%	-20.00%	-	-
Horiz. %	93.85%	72.31%	58.46%	40.00%	75.38%	80.00%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	25/02/21	30/11/20	28/08/20	29/05/20	28/02/20	27/11/19	30/08/19	-
Price	0.79	0.885	0.76	0.465	0.675	0.69	0.865	-
P/RPS	1.25	1.43	1.21	0.66	0.92	0.90	1.08	10.18%
YoY %	-12.59%	18.18%	83.33%	-28.26%	2.22%	-16.67%	-	-
Horiz. %	115.74%	132.41%	112.04%	61.11%	85.19%	83.33%	100.00%	-
P/EPS	19.10	18.32	13.15	6.44	8.18	7.57	8.91	65.86%
YoY %	4.26%	39.32%	104.19%	-21.27%	8.06%	-15.04%	-	-
Horiz. %	214.37%	205.61%	147.59%	72.28%	91.81%	84.96%	100.00%	-
EY	5.23	5.46	7.60	15.54	12.23	13.21	11.22	-39.74%
YoY %	-4.21%	-28.16%	-51.09%	27.06%	-7.42%	17.74%	-	-
Horiz. %	46.61%	48.66%	67.74%	138.50%	109.00%	117.74%	100.00%	-
DY	2.10	3.79	4.41	7.20	4.96	6.52	5.20	-45.21%
YoY %	-44.59%	-14.06%	-38.75%	45.16%	-23.93%	25.38%	-	-
Horiz. %	40.38%	72.88%	84.81%	138.46%	95.38%	125.38%	100.00%	-
P/NAPS	0.56	0.63	0.54	0.32	0.47	0.48	0.61	-5.51%
YoY %	-11.11%	16.67%	68.75%	-31.91%	-2.08%	-21.31%	-	-
Horiz. %	91.80%	103.28%	88.52%	52.46%	77.05%	78.69%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos