[MAHSING] YoY Quarter Result on 31-Dec-2019 [#4]

Stock

[MAHSING] MAH SING GROUP BHD

Announcement Date

28-Feb-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Dec-2019 [#4]

Profit Trend

QoQ- -10.05%

YoY- -31.86%

Quarter Report

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Quarter Result
Revenue	670,874	537,422	472,781	442,640	514,647	760,842	742,180	-1.66%
YoY %	24.83%	13.67%	6.81%	-13.99%	-32.36%	2.51%	-	-
Horiz. %	90.39%	72.41%	63.70%	59.64%	69.34%	102.51%	100.00%	-
PBT	67,959	52,877	47,637	58,292	84,080	113,110	112,845	-8.10%
YoY %	28.52%	11.00%	-18.28%	-30.67%	-25.67%	0.23%	-	-
Horiz. %	60.22%	46.86%	42.21%	51.66%	74.51%	100.23%	100.00%	-
Tax	-18,415	-9,020	-17,155	-12,021	-18,696	-25,666	-27,450	-6.43%
YoY %	-104.16%	47.42%	-42.71%	35.70%	27.16%	6.50%	-	-
Horiz. %	67.09%	32.86%	62.50%	43.79%	68.11%	93.50%	100.00%	-
NP	49,544	43,857	30,482	46,271	65,384	87,444	85,395	-8.67%
YoY %	12.97%	43.88%	-34.12%	-29.23%	-25.23%	2.40%	-	-
Horiz. %	58.02%	51.36%	35.70%	54.18%	76.57%	102.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,780	40,011	28,134	44,987	66,017	88,775	85,612	-9.57%
YoY %	16.92%	42.22%	-37.46%	-31.86%	-25.64%	3.69%	-	-
Horiz. %	54.64%	46.74%	32.86%	52.55%	77.11%	103.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.10%	17.06%	36.01%	20.62%	22.24%	22.69%	24.33%	-
YoY %	58.85%	-52.62%	74.64%	-7.28%	-1.98%	-6.74%	-	-
Horiz. %	111.39%	70.12%	148.01%	84.75%	91.41%	93.26%	100.00%	-
Total Cost	621,330	493,565	442,299	396,369	449,263	673,398	656,785	-0.92%
YoY %	25.89%	11.59%	11.59%	-11.77%	-33.28%	2.53%	-	-
Horiz. %	94.60%	75.15%	67.34%	60.35%	68.40%	102.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,568,701	3,471,593	3,447,316	3,495,869	3,495,869	3,440,208	3,279,783	1.41%
YoY %	2.80%	0.70%	-1.39%	0.00%	1.62%	4.89%	-	-
Horiz. %	108.81%	105.85%	105.11%	106.59%	106.59%	104.89%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Dividend
Div	72,830	64,333	40,299	81,327	109,245	157,474	156,754	-11.98%
YoY %	13.21%	59.64%	-50.45%	-25.56%	-30.63%	0.46%	-	-
Horiz. %	46.46%	41.04%	25.71%	51.88%	69.69%	100.46%	100.00%	-
Div Payout %	155.69%	160.79%	143.24%	180.78%	165.48%	177.39%	183.10%	-
YoY %	-3.17%	12.25%	-20.77%	9.25%	-6.71%	-3.12%	-	-
Horiz. %	85.03%	87.82%	78.23%	98.73%	90.38%	96.88%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Equity
Net Worth	3,568,701	3,471,593	3,447,316	3,495,869	3,495,869	3,440,208	3,279,783	1.41%
YoY %	2.80%	0.70%	-1.39%	0.00%	1.62%	4.89%	-	-
Horiz. %	108.81%	105.85%	105.11%	106.59%	106.59%	104.89%	100.00%	-
NOSH	2,427,687	2,427,687	2,427,687	2,427,687	2,427,687	2,426,033	2,411,605	0.11%
YoY %	0.00%	0.00%	0.00%	0.00%	0.07%	0.60%	-	-
Horiz. %	100.67%	100.67%	100.67%	100.67%	100.67%	100.60%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Ratio Analysis
NP Margin	7.38%	8.16%	6.45%	10.45%	12.70%	11.49%	11.51%	-
YoY %	-9.56%	26.51%	-38.28%	-17.72%	10.53%	-0.17%	-	-
Horiz. %	64.12%	70.89%	56.04%	90.79%	110.34%	99.83%	100.00%	-
ROE	1.31%	1.15%	0.82%	1.29%	1.89%	2.58%	2.61%	-
YoY %	13.91%	40.24%	-36.43%	-31.75%	-26.74%	-1.15%	-	-
Horiz. %	50.19%	44.06%	31.42%	49.43%	72.41%	98.85%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Per Share
RPS	27.63	22.14	19.47	18.23	21.20	31.40	30.78	-1.78%
YoY %	24.80%	13.71%	6.80%	-14.01%	-32.48%	2.01%	-	-
Horiz. %	89.77%	71.93%	63.26%	59.23%	68.88%	102.01%	100.00%	-
EPS	1.93	0.53	0.02	0.73	1.79	2.74	3.55	-9.65%
YoY %	264.15%	2,550.00%	-97.26%	-59.22%	-34.67%	-22.82%	-	-
Horiz. %	54.37%	14.93%	0.56%	20.56%	50.42%	77.18%	100.00%	-
DPS	3.00	2.65	1.66	3.35	4.50	6.50	6.50	-12.08%
YoY %	13.21%	59.64%	-50.45%	-25.56%	-30.77%	0.00%	-	-
Horiz. %	46.15%	40.77%	25.54%	51.54%	69.23%	100.00%	100.00%	-
NAPS	1.47	1.43	1.42	1.44	1.44	1.42	1.36	1.30%
YoY %	2.80%	0.70%	-1.39%	0.00%	1.41%	4.41%	-	-
Horiz. %	108.09%	105.15%	104.41%	105.88%	105.88%	104.41%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 2,427,687
RPS	26.41	21.15	18.61	17.42	20.26	29.95	29.21	-1.66%
YoY %	24.87%	13.65%	6.83%	-14.02%	-32.35%	2.53%	-	-
Horiz. %	90.41%	72.41%	63.71%	59.64%	69.36%	102.53%	100.00%	-
EPS	1.84	1.57	1.11	1.77	2.60	3.49	3.37	-9.58%
YoY %	17.20%	41.44%	-37.29%	-31.92%	-25.50%	3.56%	-	-
Horiz. %	54.60%	46.59%	32.94%	52.52%	77.15%	103.56%	100.00%	-
DPS	2.87	2.53	1.59	3.20	4.30	6.20	6.17	-11.97%
YoY %	13.44%	59.12%	-50.31%	-25.58%	-30.65%	0.49%	-	-
Horiz. %	46.52%	41.00%	25.77%	51.86%	69.69%	100.49%	100.00%	-
NAPS	1.4047	1.3665	1.3569	1.376	1.376	1.3541	1.291	1.41%
YoY %	2.80%	0.71%	-1.39%	0.00%	1.62%	4.89%	-	-
Horiz. %	108.81%	105.85%	105.10%	106.58%	106.58%	104.89%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	-
Price	0.565	0.69	0.87	0.705	0.915	1.45	1.43	-
P/RPS	2.04	3.12	4.47	3.87	4.32	4.62	4.65	-12.82%
YoY %	-34.62%	-30.20%	15.50%	-10.42%	-6.49%	-0.65%	-	-
Horiz. %	43.87%	67.10%	96.13%	83.23%	92.90%	99.35%	100.00%	-
P/EPS	29.32	41.87	75.07	38.04	33.65	39.57	40.28	-5.15%
YoY %	-29.97%	-44.23%	97.34%	13.05%	-14.96%	-1.76%	-	-
Horiz. %	72.79%	103.95%	186.37%	94.44%	83.54%	98.24%	100.00%	-
EY	3.41	2.39	1.33	2.63	2.97	2.53	2.48	5.44%
YoY %	42.68%	79.70%	-49.43%	-11.45%	17.39%	2.02%	-	-
Horiz. %	137.50%	96.37%	53.63%	106.05%	119.76%	102.02%	100.00%	-
DY	5.31	3.84	1.91	4.75	4.92	4.48	4.55	2.60%
YoY %	38.28%	101.05%	-59.79%	-3.46%	9.82%	-1.54%	-	-
Horiz. %	116.70%	84.40%	41.98%	104.40%	108.13%	98.46%	100.00%	-
P/NAPS	0.38	0.48	0.61	0.49	0.64	1.02	1.05	-15.57%
YoY %	-20.83%	-21.31%	24.49%	-23.44%	-37.25%	-2.86%	-	-
Horiz. %	36.19%	45.71%	58.10%	46.67%	60.95%	97.14%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	28/02/23	28/02/22	25/02/21	28/02/20	27/02/19	28/02/18	28/02/17	-
Price	0.605	0.675	0.79	0.635	1.00	1.20	1.46	-
P/RPS	2.19	3.05	4.06	3.48	4.72	3.82	4.74	-12.07%
YoY %	-28.20%	-24.88%	16.67%	-26.27%	23.56%	-19.41%	-	-
Horiz. %	46.20%	64.35%	85.65%	73.42%	99.58%	80.59%	100.00%	-
P/EPS	31.40	40.96	68.17	34.27	36.77	32.75	41.13	-4.39%
YoY %	-23.34%	-39.91%	98.92%	-6.80%	12.27%	-20.37%	-	-
Horiz. %	76.34%	99.59%	165.74%	83.32%	89.40%	79.63%	100.00%	-
EY	3.19	2.44	1.47	2.92	2.72	3.05	2.43	4.63%
YoY %	30.74%	65.99%	-49.66%	7.35%	-10.82%	25.51%	-	-
Horiz. %	131.28%	100.41%	60.49%	120.16%	111.93%	125.51%	100.00%	-
DY	4.96	3.93	2.10	5.28	4.50	5.42	4.45	1.82%
YoY %	26.21%	87.14%	-60.23%	17.33%	-16.97%	21.80%	-	-
Horiz. %	111.46%	88.31%	47.19%	118.65%	101.12%	121.80%	100.00%	-
P/NAPS	0.41	0.47	0.56	0.44	0.69	0.85	1.07	-14.76%
YoY %	-12.77%	-16.07%	27.27%	-36.23%	-18.82%	-20.56%	-	-
Horiz. %	38.32%	43.93%	52.34%	41.12%	64.49%	79.44%	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