[MAHSING] YoY TTM Result on 30-Sep-2019 [#3]

Stock

[MAHSING] MAH SING GROUP BHD

Announcement Date

27-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Sep-2019 [#3]

Profit Trend

QoQ- -6.04%

YoY- -24.79%

Quarter Report

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
TTM Result
Revenue	2,183,776	1,689,336	1,500,613	1,861,700	2,439,128	2,897,129	2,988,573	-5.09%
YoY %	29.27%	12.58%	-19.40%	-23.67%	-15.81%	-3.06%	-	-
Horiz. %	73.07%	56.53%	50.21%	62.29%	81.62%	96.94%	100.00%	-
PBT	249,042	214,000	164,324	296,007	376,640	472,018	515,479	-11.41%
YoY %	16.37%	30.23%	-44.49%	-21.41%	-20.21%	-8.43%	-	-
Horiz. %	48.31%	41.51%	31.88%	57.42%	73.07%	91.57%	100.00%	-
Tax	-67,931	-55,111	-44,489	-74,301	-83,961	-114,906	-127,679	-9.97%
YoY %	-23.26%	-23.88%	40.12%	11.51%	26.93%	10.00%	-	-
Horiz. %	53.20%	43.16%	34.84%	58.19%	65.76%	90.00%	100.00%	-
NP	181,111	158,889	119,835	221,706	292,679	357,112	387,800	-11.91%
YoY %	13.99%	32.59%	-45.95%	-24.25%	-18.04%	-7.91%	-	-
Horiz. %	46.70%	40.97%	30.90%	57.17%	75.47%	92.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	173,281	148,981	117,247	221,364	294,340	358,732	388,636	-12.58%
YoY %	16.31%	27.07%	-47.03%	-24.79%	-17.95%	-7.69%	-	-
Horiz. %	44.59%	38.33%	30.17%	56.96%	75.74%	92.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.28%	25.75%	27.07%	25.10%	22.29%	24.34%	24.77%	-
YoY %	5.94%	-4.88%	7.85%	12.61%	-8.42%	-1.74%	-	-
Horiz. %	110.13%	103.96%	109.29%	101.33%	89.99%	98.26%	100.00%	-
Total Cost	2,002,665	1,530,447	1,380,778	1,639,994	2,146,449	2,540,017	2,600,773	-4.26%
YoY %	30.85%	10.84%	-15.81%	-23.60%	-15.49%	-2.34%	-	-
Horiz. %	77.00%	58.85%	53.09%	63.06%	82.53%	97.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,520,147	3,447,316	3,423,039	3,471,592	3,447,315	4,209,530	3,204,526	1.57%
YoY %	2.11%	0.71%	-1.40%	0.70%	-18.11%	31.36%	-	-
Horiz. %	109.85%	107.58%	106.82%	108.33%	107.58%	131.36%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	64,333	40,299	81,327	109,245	157,474	156,754	156,458	-13.76%
YoY %	59.64%	-50.45%	-25.56%	-30.63%	0.46%	0.19%	-	-
Horiz. %	41.12%	25.76%	51.98%	69.82%	100.65%	100.19%	100.00%	-
Div Payout %	37.13%	27.05%	69.36%	49.35%	53.50%	43.70%	40.26%	-
YoY %	37.26%	-61.00%	40.55%	-7.76%	22.43%	8.54%	-	-
Horiz. %	92.23%	67.19%	172.28%	122.58%	132.89%	108.54%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	3,520,147	3,447,316	3,423,039	3,471,592	3,447,315	4,209,530	3,204,526	1.57%
YoY %	2.11%	0.71%	-1.40%	0.70%	-18.11%	31.36%	-	-
Horiz. %	109.85%	107.58%	106.82%	108.33%	107.58%	131.36%	100.00%	-
NOSH	2,427,687	2,427,687	2,427,687	2,427,687	2,427,687	3,006,807	2,409,421	0.12%
YoY %	0.00%	0.00%	0.00%	0.00%	-19.26%	24.79%	-	-
Horiz. %	100.76%	100.76%	100.76%	100.76%	100.76%	124.79%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	8.29%	9.41%	7.99%	11.91%	12.00%	12.33%	12.98%	-
YoY %	-11.90%	17.77%	-32.91%	-0.75%	-2.68%	-5.01%	-	-
Horiz. %	63.87%	72.50%	61.56%	91.76%	92.45%	94.99%	100.00%	-
ROE	4.92%	4.32%	3.43%	6.38%	8.54%	8.52%	12.13%	-
YoY %	13.89%	25.95%	-46.24%	-25.29%	0.23%	-29.76%	-	-
Horiz. %	40.56%	35.61%	28.28%	52.60%	70.40%	70.24%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	89.95	69.59	61.81	76.69	100.47	96.35	124.04	-5.21%
YoY %	29.26%	12.59%	-19.40%	-23.67%	4.28%	-22.32%	-	-
Horiz. %	72.52%	56.10%	49.83%	61.83%	81.00%	77.68%	100.00%	-
EPS	7.14	6.14	4.83	9.12	12.12	11.93	16.13	-12.69%
YoY %	16.29%	27.12%	-47.04%	-24.75%	1.59%	-26.04%	-	-
Horiz. %	44.27%	38.07%	29.94%	56.54%	75.14%	73.96%	100.00%	-
DPS	2.65	1.66	3.35	4.50	6.50	5.21	6.49	-13.86%
YoY %	59.64%	-50.45%	-25.56%	-30.77%	24.76%	-19.72%	-	-
Horiz. %	40.83%	25.58%	51.62%	69.34%	100.15%	80.28%	100.00%	-
NAPS	1.45	1.42	1.41	1.43	1.42	1.40	1.33	1.44%
YoY %	2.11%	0.71%	-1.40%	0.70%	1.43%	5.26%	-	-
Horiz. %	109.02%	106.77%	106.02%	107.52%	106.77%	105.26%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 2,427,687
RPS	85.30	65.99	58.61	72.72	95.27	113.16	116.73	-5.09%
YoY %	29.26%	12.59%	-19.40%	-23.67%	-15.81%	-3.06%	-	-
Horiz. %	73.07%	56.53%	50.21%	62.30%	81.62%	96.94%	100.00%	-
EPS	6.77	5.82	4.58	8.65	11.50	14.01	15.18	-12.58%
YoY %	16.32%	27.07%	-47.05%	-24.78%	-17.92%	-7.71%	-	-
Horiz. %	44.60%	38.34%	30.17%	56.98%	75.76%	92.29%	100.00%	-
DPS	2.51	1.57	3.18	4.27	6.15	6.12	6.11	-13.77%
YoY %	59.87%	-50.63%	-25.53%	-30.57%	0.49%	0.16%	-	-
Horiz. %	41.08%	25.70%	52.05%	69.89%	100.65%	100.16%	100.00%	-
NAPS	1.375	1.3465	1.3371	1.356	1.3465	1.6443	1.2517	1.57%
YoY %	2.12%	0.70%	-1.39%	0.71%	-18.11%	31.37%	-	-
Horiz. %	109.85%	107.57%	106.82%	108.33%	107.57%	131.37%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	0.49	0.705	0.66	0.75	1.02	1.49	1.62	-
P/RPS	0.54	1.01	1.07	0.98	1.02	1.55	1.31	-13.72%
YoY %	-46.53%	-5.61%	9.18%	-3.92%	-34.19%	18.32%	-	-
Horiz. %	41.22%	77.10%	81.68%	74.81%	77.86%	118.32%	100.00%	-
P/EPS	6.86	11.49	13.67	8.23	8.41	12.49	10.04	-6.14%
YoY %	-40.30%	-15.95%	66.10%	-2.14%	-32.67%	24.40%	-	-
Horiz. %	68.33%	114.44%	136.16%	81.97%	83.76%	124.40%	100.00%	-
EY	14.57	8.70	7.32	12.16	11.89	8.01	9.96	6.54%
YoY %	67.47%	18.85%	-39.80%	2.27%	48.44%	-19.58%	-	-
Horiz. %	146.29%	87.35%	73.49%	122.09%	119.38%	80.42%	100.00%	-
DY	5.41	2.35	5.08	6.00	6.37	3.50	4.01	5.11%
YoY %	130.21%	-53.74%	-15.33%	-5.81%	82.00%	-12.72%	-	-
Horiz. %	134.91%	58.60%	126.68%	149.63%	158.85%	87.28%	100.00%	-
P/NAPS	0.34	0.50	0.47	0.52	0.72	1.06	1.22	-19.17%
YoY %	-32.00%	6.38%	-9.62%	-27.78%	-32.08%	-13.11%	-	-
Horiz. %	27.87%	40.98%	38.52%	42.62%	59.02%	86.89%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	30/11/22	30/11/21	30/11/20	27/11/19	16/11/18	29/11/17	25/11/16	-
Price	0.53	0.74	0.885	0.69	1.03	1.52	1.52	-
P/RPS	0.59	1.06	1.43	0.90	1.03	1.58	1.23	-11.51%
YoY %	-44.34%	-25.87%	58.89%	-12.62%	-34.81%	28.46%	-	-
Horiz. %	47.97%	86.18%	116.26%	73.17%	83.74%	128.46%	100.00%	-
P/EPS	7.43	12.06	18.32	7.57	8.50	12.74	9.42	-3.87%
YoY %	-38.39%	-34.17%	142.01%	-10.94%	-33.28%	35.24%	-	-
Horiz. %	78.87%	128.03%	194.48%	80.36%	90.23%	135.24%	100.00%	-
EY	13.47	8.29	5.46	13.21	11.77	7.85	10.61	4.05%
YoY %	62.48%	51.83%	-58.67%	12.23%	49.94%	-26.01%	-	-
Horiz. %	126.96%	78.13%	51.46%	124.51%	110.93%	73.99%	100.00%	-
DY	5.00	2.24	3.79	6.52	6.31	3.43	4.27	2.66%
YoY %	123.21%	-40.90%	-41.87%	3.33%	83.97%	-19.67%	-	-
Horiz. %	117.10%	52.46%	88.76%	152.69%	147.78%	80.33%	100.00%	-
P/NAPS	0.37	0.52	0.63	0.48	0.73	1.09	1.14	-17.09%
YoY %	-28.85%	-17.46%	31.25%	-34.25%	-33.03%	-4.39%	-	-
Horiz. %	32.46%	45.61%	55.26%	42.11%	64.04%	95.61%	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