[MAHSING] YoY TTM Result on 30-Jun-2017 [#2]

Stock

[MAHSING] MAH SING GROUP BHD

Announcement Date

28-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 0.44%

YoY- -5.99%

Quarter Report

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	1,527,864	1,950,482	2,639,136	2,925,230	3,026,951	3,122,132	2,453,922	-7.58%
YoY %	-21.67%	-26.09%	-9.78%	-3.36%	-3.05%	27.23%	-	-
Horiz. %	62.26%	79.48%	107.55%	119.21%	123.35%	127.23%	100.00%	-
PBT	193,815	307,365	413,972	476,815	502,732	492,958	409,564	-11.71%
YoY %	-36.94%	-25.75%	-13.18%	-5.16%	1.98%	20.36%	-	-
Horiz. %	47.32%	75.05%	101.08%	116.42%	122.75%	120.36%	100.00%	-
Tax	-49,229	-73,368	-93,344	-119,832	-122,536	-120,828	-99,064	-10.99%
YoY %	32.90%	21.40%	22.10%	2.21%	-1.41%	-21.97%	-	-
Horiz. %	49.69%	74.06%	94.23%	120.96%	123.69%	121.97%	100.00%	-
NP	144,586	233,997	320,628	356,983	380,196	372,130	310,500	-11.95%
YoY %	-38.21%	-27.02%	-10.18%	-6.11%	2.17%	19.85%	-	-
Horiz. %	46.57%	75.36%	103.26%	114.97%	122.45%	119.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	140,259	235,582	322,416	358,314	381,147	375,031	312,165	-12.47%
YoY %	-40.46%	-26.93%	-10.02%	-5.99%	1.63%	20.14%	-	-
Horiz. %	44.93%	75.47%	103.28%	114.78%	122.10%	120.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.40%	23.87%	22.55%	25.13%	24.37%	24.51%	24.19%	-
YoY %	6.41%	5.85%	-10.27%	3.12%	-0.57%	1.32%	-	-
Horiz. %	105.00%	98.68%	93.22%	103.89%	100.74%	101.32%	100.00%	-
Total Cost	1,383,278	1,716,485	2,318,508	2,568,247	2,646,755	2,750,002	2,143,422	-7.03%
YoY %	-19.41%	-25.97%	-9.72%	-2.97%	-3.75%	28.30%	-	-
Horiz. %	64.54%	80.08%	108.17%	119.82%	123.48%	128.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,398,762	3,447,315	3,398,761	3,302,248	3,129,124	2,952,358	1,428,920	15.52%
YoY %	-1.41%	1.43%	2.92%	5.53%	5.99%	106.61%	-	-
Horiz. %	237.86%	241.25%	237.86%	231.10%	218.99%	206.61%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	81,327	109,245	157,474	156,754	156,458	95,909	111,116	-5.06%
YoY %	-25.56%	-30.63%	0.46%	0.19%	63.13%	-13.69%	-	-
Horiz. %	73.19%	98.32%	141.72%	141.07%	140.81%	86.31%	100.00%	-
Div Payout %	57.98%	46.37%	48.84%	43.75%	41.05%	25.57%	35.60%	-
YoY %	25.04%	-5.06%	11.63%	6.58%	60.54%	-28.17%	-	-
Horiz. %	162.87%	130.25%	137.19%	122.89%	115.31%	71.83%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	3,398,762	3,447,315	3,398,761	3,302,248	3,129,124	2,952,358	1,428,920	15.52%
YoY %	-1.41%	1.43%	2.92%	5.53%	5.99%	106.61%	-	-
Horiz. %	237.86%	241.25%	237.86%	231.10%	218.99%	206.61%	100.00%	-
NOSH	2,427,687	2,427,687	2,427,687	2,410,400	2,407,018	2,400,291	1,428,920	9.22%
YoY %	0.00%	0.00%	0.72%	0.14%	0.28%	67.98%	-	-
Horiz. %	169.90%	169.90%	169.90%	168.69%	168.45%	167.98%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	9.46%	12.00%	12.15%	12.20%	12.56%	11.92%	12.65%	-
YoY %	-21.17%	-1.23%	-0.41%	-2.87%	5.37%	-5.77%	-	-
Horiz. %	74.78%	94.86%	96.05%	96.44%	99.29%	94.23%	100.00%	-
ROE	4.13%	6.83%	9.49%	10.85%	12.18%	12.70%	21.85%	-
YoY %	-39.53%	-28.03%	-12.53%	-10.92%	-4.09%	-41.88%	-	-
Horiz. %	18.90%	31.26%	43.43%	49.66%	55.74%	58.12%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	62.93	80.34	108.71	121.36	125.76	130.07	171.73	-15.39%
YoY %	-21.67%	-26.10%	-10.42%	-3.50%	-3.31%	-24.26%	-	-
Horiz. %	36.64%	46.78%	63.30%	70.67%	73.23%	75.74%	100.00%	-
EPS	5.78	9.70	13.28	14.87	15.83	15.62	21.85	-19.86%
YoY %	-40.41%	-26.96%	-10.69%	-6.06%	1.34%	-28.51%	-	-
Horiz. %	26.45%	44.39%	60.78%	68.05%	72.45%	71.49%	100.00%	-
DPS	3.35	4.50	6.49	6.50	6.50	4.00	7.78	-13.09%
YoY %	-25.56%	-30.66%	-0.15%	0.00%	62.50%	-48.59%	-	-
Horiz. %	43.06%	57.84%	83.42%	83.55%	83.55%	51.41%	100.00%	-
NAPS	1.40	1.42	1.40	1.37	1.30	1.23	1.00	5.76%
YoY %	-1.41%	1.43%	2.19%	5.38%	5.69%	23.00%	-	-
Horiz. %	140.00%	142.00%	140.00%	137.00%	130.00%	123.00%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 2,410,400
RPS	60.14	76.77	103.88	115.14	119.15	122.89	96.59	-7.58%
YoY %	-21.66%	-26.10%	-9.78%	-3.37%	-3.04%	27.23%	-	-
Horiz. %	62.26%	79.48%	107.55%	119.20%	123.36%	127.23%	100.00%	-
EPS	5.52	9.27	12.69	14.10	15.00	14.76	12.29	-12.47%
YoY %	-40.45%	-26.95%	-10.00%	-6.00%	1.63%	20.10%	-	-
Horiz. %	44.91%	75.43%	103.25%	114.73%	122.05%	120.10%	100.00%	-
DPS	3.20	4.30	6.20	6.17	6.16	3.78	4.37	-5.05%
YoY %	-25.58%	-30.65%	0.49%	0.16%	62.96%	-13.50%	-	-
Horiz. %	73.23%	98.40%	141.88%	141.19%	140.96%	86.50%	100.00%	-
NAPS	1.3378	1.3569	1.3378	1.2998	1.2317	1.1621	0.5624	15.52%
YoY %	-1.41%	1.43%	2.92%	5.53%	5.99%	106.63%	-	-
Horiz. %	237.87%	241.27%	237.87%	231.12%	219.01%	206.63%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.53	0.92	1.07	1.62	1.47	1.65	2.28	-
P/RPS	0.84	1.15	0.98	1.33	1.17	1.27	1.33	-7.36%
YoY %	-26.96%	17.35%	-26.32%	13.68%	-7.87%	-4.51%	-	-
Horiz. %	63.16%	86.47%	73.68%	100.00%	87.97%	95.49%	100.00%	-
P/EPS	9.17	9.48	8.06	10.90	9.28	10.56	10.44	-2.13%
YoY %	-3.27%	17.62%	-26.06%	17.46%	-12.12%	1.15%	-	-
Horiz. %	87.84%	90.80%	77.20%	104.41%	88.89%	101.15%	100.00%	-
EY	10.90	10.55	12.41	9.18	10.77	9.47	9.58	2.17%
YoY %	3.32%	-14.99%	35.19%	-14.76%	13.73%	-1.15%	-	-
Horiz. %	113.78%	110.13%	129.54%	95.82%	112.42%	98.85%	100.00%	-
DY	6.32	4.89	6.06	4.01	4.42	2.42	3.41	10.82%
YoY %	29.24%	-19.31%	51.12%	-9.28%	82.64%	-29.03%	-	-
Horiz. %	185.34%	143.40%	177.71%	117.60%	129.62%	70.97%	100.00%	-
P/NAPS	0.38	0.65	0.76	1.18	1.13	1.34	2.28	-25.79%
YoY %	-41.54%	-14.47%	-35.59%	4.42%	-15.67%	-41.23%	-	-
Horiz. %	16.67%	28.51%	33.33%	51.75%	49.56%	58.77%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	28/08/20	30/08/19	30/08/18	28/08/17	25/08/16	26/08/15	29/08/14	-
Price	0.76	0.865	1.18	1.58	1.61	1.44	2.45	-
P/RPS	1.21	1.08	1.09	1.30	1.28	1.11	1.43	-2.74%
YoY %	12.04%	-0.92%	-16.15%	1.56%	15.32%	-22.38%	-	-
Horiz. %	84.62%	75.52%	76.22%	90.91%	89.51%	77.62%	100.00%	-
P/EPS	13.15	8.91	8.89	10.63	10.17	9.22	11.21	2.69%
YoY %	47.59%	0.22%	-16.37%	4.52%	10.30%	-17.75%	-	-
Horiz. %	117.31%	79.48%	79.30%	94.83%	90.72%	82.25%	100.00%	-
EY	7.60	11.22	11.25	9.41	9.84	10.85	8.92	-2.63%
YoY %	-32.26%	-0.27%	19.55%	-4.37%	-9.31%	21.64%	-	-
Horiz. %	85.20%	125.78%	126.12%	105.49%	110.31%	121.64%	100.00%	-
DY	4.41	5.20	5.50	4.11	4.04	2.77	3.17	5.65%
YoY %	-15.19%	-5.45%	33.82%	1.73%	45.85%	-12.62%	-	-
Horiz. %	139.12%	164.04%	173.50%	129.65%	127.44%	87.38%	100.00%	-
P/NAPS	0.54	0.61	0.84	1.15	1.24	1.17	2.45	-22.26%
YoY %	-11.48%	-27.38%	-26.96%	-7.26%	5.98%	-52.24%	-	-
Horiz. %	22.04%	24.90%	34.29%	46.94%	50.61%	47.76%	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