[MAHSING] YoY TTM Result on 30-Jun-2020 [#2]

Stock

[MAHSING] MAH SING GROUP BHD

Announcement Date

28-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- -20.03%

YoY- -40.46%

Quarter Report

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	2,629,667	1,877,226	1,712,993	1,527,864	1,950,482	2,639,136	2,925,230	-1.75%
YoY %	40.08%	9.59%	12.12%	-21.67%	-26.09%	-9.78%	-	-
Horiz. %	89.90%	64.17%	58.56%	52.23%	66.68%	90.22%	100.00%	-
PBT	299,101	220,851	202,286	193,815	307,365	413,972	476,815	-7.47%
YoY %	35.43%	9.18%	4.37%	-36.94%	-25.75%	-13.18%	-	-
Horiz. %	62.73%	46.32%	42.42%	40.65%	64.46%	86.82%	100.00%	-
Tax	-93,539	-50,090	-56,970	-49,229	-73,368	-93,344	-119,832	-4.04%
YoY %	-86.74%	12.08%	-15.72%	32.90%	21.40%	22.10%	-	-
Horiz. %	78.06%	41.80%	47.54%	41.08%	61.23%	77.90%	100.00%	-
NP	205,562	170,761	145,316	144,586	233,997	320,628	356,983	-8.78%
YoY %	20.38%	17.51%	0.50%	-38.21%	-27.02%	-10.18%	-	-
Horiz. %	57.58%	47.83%	40.71%	40.50%	65.55%	89.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	194,368	166,390	135,819	140,259	235,582	322,416	358,314	-9.68%
YoY %	16.81%	22.51%	-3.17%	-40.46%	-26.93%	-10.02%	-	-
Horiz. %	54.25%	46.44%	37.91%	39.14%	65.75%	89.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.27%	22.68%	28.16%	25.40%	23.87%	22.55%	25.13%	-
YoY %	37.87%	-19.46%	10.87%	6.41%	5.85%	-10.27%	-	-
Horiz. %	124.43%	90.25%	112.06%	101.07%	94.99%	89.73%	100.00%	-
Total Cost	2,424,105	1,706,465	1,567,677	1,383,278	1,716,485	2,318,508	2,568,247	-0.95%
YoY %	42.05%	8.85%	13.33%	-19.41%	-25.97%	-9.72%	-	-
Horiz. %	94.39%	66.44%	61.04%	53.86%	66.83%	90.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,592,978	3,471,593	3,423,039	3,398,762	3,447,315	3,398,761	3,302,248	1.41%
YoY %	3.50%	1.42%	0.71%	-1.41%	1.43%	2.92%	-	-
Horiz. %	108.80%	105.13%	103.66%	102.92%	104.39%	102.92%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	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 %	37.47%	38.66%	29.67%	57.98%	46.37%	48.84%	43.75%	-
YoY %	-3.08%	30.30%	-48.83%	25.04%	-5.06%	11.63%	-	-
Horiz. %	85.65%	88.37%	67.82%	132.53%	105.99%	111.63%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	3,592,978	3,471,593	3,423,039	3,398,762	3,447,315	3,398,761	3,302,248	1.41%
YoY %	3.50%	1.42%	0.71%	-1.41%	1.43%	2.92%	-	-
Horiz. %	108.80%	105.13%	103.66%	102.92%	104.39%	102.92%	100.00%	-
NOSH	2,427,687	2,427,687	2,427,687	2,427,687	2,427,687	2,427,687	2,410,400	0.11%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.72%	-	-
Horiz. %	100.72%	100.72%	100.72%	100.72%	100.72%	100.72%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	7.82%	9.10%	8.48%	9.46%	12.00%	12.15%	12.20%	-
YoY %	-14.07%	7.31%	-10.36%	-21.17%	-1.23%	-0.41%	-	-
Horiz. %	64.10%	74.59%	69.51%	77.54%	98.36%	99.59%	100.00%	-
ROE	5.41%	4.79%	3.97%	4.13%	6.83%	9.49%	10.85%	-
YoY %	12.94%	20.65%	-3.87%	-39.53%	-28.03%	-12.53%	-	-
Horiz. %	49.86%	44.15%	36.59%	38.06%	62.95%	87.47%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	108.32	77.33	70.56	62.93	80.34	108.71	121.36	-1.87%
YoY %	40.08%	9.59%	12.12%	-21.67%	-26.10%	-10.42%	-	-
Horiz. %	89.26%	63.72%	58.14%	51.85%	66.20%	89.58%	100.00%	-
EPS	8.01	6.85	5.59	5.78	9.70	13.28	14.87	-9.79%
YoY %	16.93%	22.54%	-3.29%	-40.41%	-26.96%	-10.69%	-	-
Horiz. %	53.87%	46.07%	37.59%	38.87%	65.23%	89.31%	100.00%	-
DPS	3.00	2.65	1.66	3.35	4.50	6.49	6.50	-12.08%
YoY %	13.21%	59.64%	-50.45%	-25.56%	-30.66%	-0.15%	-	-
Horiz. %	46.15%	40.77%	25.54%	51.54%	69.23%	99.85%	100.00%	-
NAPS	1.48	1.43	1.41	1.40	1.42	1.40	1.37	1.29%
YoY %	3.50%	1.42%	0.71%	-1.41%	1.43%	2.19%	-	-
Horiz. %	108.03%	104.38%	102.92%	102.19%	103.65%	102.19%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,427,687
RPS	103.51	73.89	67.43	60.14	76.77	103.88	115.14	-1.75%
YoY %	40.09%	9.58%	12.12%	-21.66%	-26.10%	-9.78%	-	-
Horiz. %	89.90%	64.17%	58.56%	52.23%	66.68%	90.22%	100.00%	-
EPS	7.65	6.55	5.35	5.52	9.27	12.69	14.10	-9.68%
YoY %	16.79%	22.43%	-3.08%	-40.45%	-26.95%	-10.00%	-	-
Horiz. %	54.26%	46.45%	37.94%	39.15%	65.74%	90.00%	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	1.4143	1.3665	1.3474	1.3378	1.3569	1.3378	1.2998	1.41%
YoY %	3.50%	1.42%	0.72%	-1.41%	1.43%	2.92%	-	-
Horiz. %	108.81%	105.13%	103.66%	102.92%	104.39%	102.92%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	0.615	0.60	0.845	0.53	0.92	1.07	1.62	-
P/RPS	0.57	0.78	1.20	0.84	1.15	0.98	1.33	-13.16%
YoY %	-26.92%	-35.00%	42.86%	-26.96%	17.35%	-26.32%	-	-
Horiz. %	42.86%	58.65%	90.23%	63.16%	86.47%	73.68%	100.00%	-
P/EPS	7.68	8.75	15.10	9.17	9.48	8.06	10.90	-5.66%
YoY %	-12.23%	-42.05%	64.67%	-3.27%	17.62%	-26.06%	-	-
Horiz. %	70.46%	80.28%	138.53%	84.13%	86.97%	73.94%	100.00%	-
EY	13.02	11.42	6.62	10.90	10.55	12.41	9.18	5.99%
YoY %	14.01%	72.51%	-39.27%	3.32%	-14.99%	35.19%	-	-
Horiz. %	141.83%	124.40%	72.11%	118.74%	114.92%	135.19%	100.00%	-
DY	4.88	4.42	1.96	6.32	4.89	6.06	4.01	3.32%
YoY %	10.41%	125.51%	-68.99%	29.24%	-19.31%	51.12%	-	-
Horiz. %	121.70%	110.22%	48.88%	157.61%	121.95%	151.12%	100.00%	-
P/NAPS	0.42	0.42	0.60	0.38	0.65	0.76	1.18	-15.80%
YoY %	0.00%	-30.00%	57.89%	-41.54%	-14.47%	-35.59%	-	-
Horiz. %	35.59%	35.59%	50.85%	32.20%	55.08%	64.41%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	28/08/23	29/08/22	30/08/21	28/08/20	30/08/19	30/08/18	28/08/17	-
Price	0.77	0.60	0.825	0.76	0.865	1.18	1.58	-
P/RPS	0.71	0.78	1.17	1.21	1.08	1.09	1.30	-9.58%
YoY %	-8.97%	-33.33%	-3.31%	12.04%	-0.92%	-16.15%	-	-
Horiz. %	54.62%	60.00%	90.00%	93.08%	83.08%	83.85%	100.00%	-
P/EPS	9.62	8.75	14.75	13.15	8.91	8.89	10.63	-1.64%
YoY %	9.94%	-40.68%	12.17%	47.59%	0.22%	-16.37%	-	-
Horiz. %	90.50%	82.31%	138.76%	123.71%	83.82%	83.63%	100.00%	-
EY	10.40	11.42	6.78	7.60	11.22	11.25	9.41	1.68%
YoY %	-8.93%	68.44%	-10.79%	-32.26%	-0.27%	19.55%	-	-
Horiz. %	110.52%	121.36%	72.05%	80.77%	119.23%	119.55%	100.00%	-
DY	3.90	4.42	2.01	4.41	5.20	5.50	4.11	-0.86%
YoY %	-11.76%	119.90%	-54.42%	-15.19%	-5.45%	33.82%	-	-
Horiz. %	94.89%	107.54%	48.91%	107.30%	126.52%	133.82%	100.00%	-
P/NAPS	0.52	0.42	0.59	0.54	0.61	0.84	1.15	-12.38%
YoY %	23.81%	-28.81%	9.26%	-11.48%	-27.38%	-26.96%	-	-
Horiz. %	45.22%	36.52%	51.30%	46.96%	53.04%	73.04%	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