[MAHSING] YoY TTM Result on 30-Sep-2016 [#3]

Stock

[MAHSING] MAH SING GROUP BHD

Announcement Date

25-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- 1.96%

YoY- 5.25%

Quarter Report

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
TTM Result
Revenue	1,861,700	2,439,128	2,897,129	2,988,573	3,179,321	2,630,979	1,876,831	-0.13%
YoY %	-23.67%	-15.81%	-3.06%	-6.00%	20.84%	40.18%	-	-
Horiz. %	99.19%	129.96%	154.36%	159.24%	169.40%	140.18%	100.00%	-
PBT	296,007	376,640	472,018	515,479	484,349	436,735	352,643	-2.87%
YoY %	-21.41%	-20.21%	-8.43%	6.43%	10.90%	23.85%	-	-
Horiz. %	83.94%	106.80%	133.85%	146.18%	137.35%	123.85%	100.00%	-
Tax	-74,301	-83,961	-114,906	-127,679	-118,223	-106,426	-87,802	-2.74%
YoY %	11.51%	26.93%	10.00%	-8.00%	-11.08%	-21.21%	-	-
Horiz. %	84.62%	95.63%	130.87%	145.42%	134.65%	121.21%	100.00%	-
NP	221,706	292,679	357,112	387,800	366,126	330,309	264,841	-2.91%
YoY %	-24.25%	-18.04%	-7.91%	5.92%	10.84%	24.72%	-	-
Horiz. %	83.71%	110.51%	134.84%	146.43%	138.24%	124.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	221,364	294,340	358,732	388,636	369,267	331,713	265,317	-2.97%
YoY %	-24.79%	-17.95%	-7.69%	5.25%	11.32%	25.03%	-	-
Horiz. %	83.43%	110.94%	135.21%	146.48%	139.18%	125.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.10%	22.29%	24.34%	24.77%	24.41%	24.37%	24.90%	-
YoY %	12.61%	-8.42%	-1.74%	1.47%	0.16%	-2.13%	-	-
Horiz. %	100.80%	89.52%	97.75%	99.48%	98.03%	97.87%	100.00%	-
Total Cost	1,639,994	2,146,449	2,540,017	2,600,773	2,813,195	2,300,670	1,611,990	0.28%
YoY %	-23.60%	-15.49%	-2.34%	-7.55%	22.28%	42.72%	-	-
Horiz. %	101.74%	133.16%	157.57%	161.34%	174.52%	142.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,471,592	3,447,315	4,209,530	3,204,526	3,850,456	1,466,535	1,803,012	11.53%
YoY %	0.70%	-18.11%	31.36%	-16.78%	162.55%	-18.66%	-	-
Horiz. %	192.54%	191.20%	233.47%	177.73%	213.56%	81.34%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	109,245	157,474	156,754	156,458	95,909	111,116	63,792	9.37%
YoY %	-30.63%	0.46%	0.19%	63.13%	-13.69%	74.18%	-	-
Horiz. %	171.25%	246.86%	245.73%	245.26%	150.35%	174.18%	100.00%	-
Div Payout %	49.35%	53.50%	43.70%	40.26%	25.97%	33.50%	24.04%	-
YoY %	-7.76%	22.43%	8.54%	55.03%	-22.48%	39.35%	-	-
Horiz. %	205.28%	222.55%	181.78%	167.47%	108.03%	139.35%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	3,471,592	3,447,315	4,209,530	3,204,526	3,850,456	1,466,535	1,803,012	11.53%
YoY %	0.70%	-18.11%	31.36%	-16.78%	162.55%	-18.66%	-	-
Horiz. %	192.54%	191.20%	233.47%	177.73%	213.56%	81.34%	100.00%	-
NOSH	2,427,687	2,427,687	3,006,807	2,409,421	3,080,364	1,466,535	1,365,918	10.05%
YoY %	0.00%	-19.26%	24.79%	-21.78%	110.04%	7.37%	-	-
Horiz. %	177.73%	177.73%	220.13%	176.40%	225.52%	107.37%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	11.91%	12.00%	12.33%	12.98%	11.52%	12.55%	14.11%	-
YoY %	-0.75%	-2.68%	-5.01%	12.67%	-8.21%	-11.06%	-	-
Horiz. %	84.41%	85.05%	87.38%	91.99%	81.64%	88.94%	100.00%	-
ROE	6.38%	8.54%	8.52%	12.13%	9.59%	22.62%	14.72%	-
YoY %	-25.29%	0.23%	-29.76%	26.49%	-57.60%	53.67%	-	-
Horiz. %	43.34%	58.02%	57.88%	82.40%	65.15%	153.67%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	76.69	100.47	96.35	124.04	103.21	179.40	137.40	-9.25%
YoY %	-23.67%	4.28%	-22.32%	20.18%	-42.47%	30.57%	-	-
Horiz. %	55.82%	73.12%	70.12%	90.28%	75.12%	130.57%	100.00%	-
EPS	9.12	12.12	11.93	16.13	11.99	22.62	19.42	-11.83%
YoY %	-24.75%	1.59%	-26.04%	34.53%	-46.99%	16.48%	-	-
Horiz. %	46.96%	62.41%	61.43%	83.06%	61.74%	116.48%	100.00%	-
DPS	4.50	6.50	5.21	6.49	3.11	7.58	4.67	-0.61%
YoY %	-30.77%	24.76%	-19.72%	108.68%	-58.97%	62.31%	-	-
Horiz. %	96.36%	139.19%	111.56%	138.97%	66.60%	162.31%	100.00%	-
NAPS	1.43	1.42	1.40	1.33	1.25	1.00	1.32	1.34%
YoY %	0.70%	1.43%	5.26%	6.40%	25.00%	-24.24%	-	-
Horiz. %	108.33%	107.58%	106.06%	100.76%	94.70%	75.76%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 2,409,421
RPS	72.85	95.45	113.37	116.95	124.42	102.96	73.45	-0.13%
YoY %	-23.68%	-15.81%	-3.06%	-6.00%	20.84%	40.18%	-	-
Horiz. %	99.18%	129.95%	154.35%	159.22%	169.39%	140.18%	100.00%	-
EPS	8.66	11.52	14.04	15.21	14.45	12.98	10.38	-2.97%
YoY %	-24.83%	-17.95%	-7.69%	5.26%	11.33%	25.05%	-	-
Horiz. %	83.43%	110.98%	135.26%	146.53%	139.21%	125.05%	100.00%	-
DPS	4.28	6.16	6.13	6.12	3.75	4.35	2.50	9.37%
YoY %	-30.52%	0.49%	0.16%	63.20%	-13.79%	74.00%	-	-
Horiz. %	171.20%	246.40%	245.20%	244.80%	150.00%	174.00%	100.00%	-
NAPS	1.3585	1.349	1.6473	1.254	1.5068	0.5739	0.7056	11.53%
YoY %	0.70%	-18.11%	31.36%	-16.78%	162.55%	-18.66%	-	-
Horiz. %	192.53%	191.18%	233.46%	177.72%	213.55%	81.34%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	0.75	1.02	1.49	1.62	1.31	2.43	2.21	-
P/RPS	0.98	1.02	1.55	1.31	1.27	1.35	1.61	-7.93%
YoY %	-3.92%	-34.19%	18.32%	3.15%	-5.93%	-16.15%	-	-
Horiz. %	60.87%	63.35%	96.27%	81.37%	78.88%	83.85%	100.00%	-
P/EPS	8.23	8.41	12.49	10.04	10.93	10.74	11.38	-5.25%
YoY %	-2.14%	-32.67%	24.40%	-8.14%	1.77%	-5.62%	-	-
Horiz. %	72.32%	73.90%	109.75%	88.22%	96.05%	94.38%	100.00%	-
EY	12.16	11.89	8.01	9.96	9.15	9.31	8.79	5.55%
YoY %	2.27%	48.44%	-19.58%	8.85%	-1.72%	5.92%	-	-
Horiz. %	138.34%	135.27%	91.13%	113.31%	104.10%	105.92%	100.00%	-
DY	6.00	6.37	3.50	4.01	2.38	3.12	2.11	19.01%
YoY %	-5.81%	82.00%	-12.72%	68.49%	-23.72%	47.87%	-	-
Horiz. %	284.36%	301.90%	165.88%	190.05%	112.80%	147.87%	100.00%	-
P/NAPS	0.52	0.72	1.06	1.22	1.05	2.43	1.67	-17.66%
YoY %	-27.78%	-32.08%	-13.11%	16.19%	-56.79%	45.51%	-	-
Horiz. %	31.14%	43.11%	63.47%	73.05%	62.87%	145.51%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	27/11/19	16/11/18	29/11/17	25/11/16	27/11/15	20/11/14	11/11/13	-
Price	0.69	1.03	1.52	1.52	1.40	2.31	2.16	-
P/RPS	0.90	1.03	1.58	1.23	1.36	1.29	1.57	-8.85%
YoY %	-12.62%	-34.81%	28.46%	-9.56%	5.43%	-17.83%	-	-
Horiz. %	57.32%	65.61%	100.64%	78.34%	86.62%	82.17%	100.00%	-
P/EPS	7.57	8.50	12.74	9.42	11.68	10.21	11.12	-6.20%
YoY %	-10.94%	-33.28%	35.24%	-19.35%	14.40%	-8.18%	-	-
Horiz. %	68.08%	76.44%	114.57%	84.71%	105.04%	91.82%	100.00%	-
EY	13.21	11.77	7.85	10.61	8.56	9.79	8.99	6.62%
YoY %	12.23%	49.94%	-26.01%	23.95%	-12.56%	8.90%	-	-
Horiz. %	146.94%	130.92%	87.32%	118.02%	95.22%	108.90%	100.00%	-
DY	6.52	6.31	3.43	4.27	2.22	3.28	2.16	20.20%
YoY %	3.33%	83.97%	-19.67%	92.34%	-32.32%	51.85%	-	-
Horiz. %	301.85%	292.13%	158.80%	197.69%	102.78%	151.85%	100.00%	-
P/NAPS	0.48	0.73	1.09	1.14	1.12	2.31	1.64	-18.50%
YoY %	-34.25%	-33.03%	-4.39%	1.79%	-51.52%	40.85%	-	-
Horiz. %	29.27%	44.51%	66.46%	69.51%	68.29%	140.85%	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