[MAHSING] YoY TTM Result on 30-Sep-2022 [#3]

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
TTM Result
Revenue	2,602,811	2,183,776	1,689,336	1,500,613	1,861,700	2,439,128	2,897,129	-1.76%
YoY %	19.19%	29.27%	12.58%	-19.40%	-23.67%	-15.81%	-	-
Horiz. %	89.84%	75.38%	58.31%	51.80%	64.26%	84.19%	100.00%	-
PBT	294,795	249,042	214,000	164,324	296,007	376,640	472,018	-7.54%
YoY %	18.37%	16.37%	30.23%	-44.49%	-21.41%	-20.21%	-	-
Horiz. %	62.45%	52.76%	45.34%	34.81%	62.71%	79.79%	100.00%	-
Tax	-88,241	-67,931	-55,111	-44,489	-74,301	-83,961	-114,906	-4.30%
YoY %	-29.90%	-23.26%	-23.88%	40.12%	11.51%	26.93%	-	-
Horiz. %	76.79%	59.12%	47.96%	38.72%	64.66%	73.07%	100.00%	-
NP	206,554	181,111	158,889	119,835	221,706	292,679	357,112	-8.71%
YoY %	14.05%	13.99%	32.59%	-45.95%	-24.25%	-18.04%	-	-
Horiz. %	57.84%	50.72%	44.49%	33.56%	62.08%	81.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	197,328	173,281	148,981	117,247	221,364	294,340	358,732	-9.47%
YoY %	13.88%	16.31%	27.07%	-47.03%	-24.79%	-17.95%	-	-
Horiz. %	55.01%	48.30%	41.53%	32.68%	61.71%	82.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.93%	27.28%	25.75%	27.07%	25.10%	22.29%	24.34%	-
YoY %	9.71%	5.94%	-4.88%	7.85%	12.61%	-8.42%	-	-
Horiz. %	122.97%	112.08%	105.79%	111.22%	103.12%	91.58%	100.00%	-
Total Cost	2,396,257	2,002,665	1,530,447	1,380,778	1,639,994	2,146,449	2,540,017	-0.96%
YoY %	19.65%	30.85%	10.84%	-15.81%	-23.60%	-15.49%	-	-
Horiz. %	94.34%	78.84%	60.25%	54.36%	64.57%	84.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,641,531	3,520,147	3,447,316	3,423,039	3,471,592	3,447,315	4,209,530	-2.38%
YoY %	3.45%	2.11%	0.71%	-1.40%	0.70%	-18.11%	-	-
Horiz. %	86.51%	83.62%	81.89%	81.32%	82.47%	81.89%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	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 %	36.91%	37.13%	27.05%	69.36%	49.35%	53.50%	43.70%	-
YoY %	-0.59%	37.26%	-61.00%	40.55%	-7.76%	22.43%	-	-
Horiz. %	84.46%	84.97%	61.90%	158.72%	112.93%	122.43%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	3,641,531	3,520,147	3,447,316	3,423,039	3,471,592	3,447,315	4,209,530	-2.38%
YoY %	3.45%	2.11%	0.71%	-1.40%	0.70%	-18.11%	-	-
Horiz. %	86.51%	83.62%	81.89%	81.32%	82.47%	81.89%	100.00%	-
NOSH	2,427,687	2,427,687	2,427,687	2,427,687	2,427,687	2,427,687	3,006,807	-3.50%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-19.26%	-	-
Horiz. %	80.74%	80.74%	80.74%	80.74%	80.74%	80.74%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	7.94%	8.29%	9.41%	7.99%	11.91%	12.00%	12.33%	-
YoY %	-4.22%	-11.90%	17.77%	-32.91%	-0.75%	-2.68%	-	-
Horiz. %	64.40%	67.23%	76.32%	64.80%	96.59%	97.32%	100.00%	-
ROE	5.42%	4.92%	4.32%	3.43%	6.38%	8.54%	8.52%	-
YoY %	10.16%	13.89%	25.95%	-46.24%	-25.29%	0.23%	-	-
Horiz. %	63.62%	57.75%	50.70%	40.26%	74.88%	100.23%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	107.21	89.95	69.59	61.81	76.69	100.47	96.35	1.79%
YoY %	19.19%	29.26%	12.59%	-19.40%	-23.67%	4.28%	-	-
Horiz. %	111.27%	93.36%	72.23%	64.15%	79.60%	104.28%	100.00%	-
EPS	8.13	7.14	6.14	4.83	9.12	12.12	11.93	-6.18%
YoY %	13.87%	16.29%	27.12%	-47.04%	-24.75%	1.59%	-	-
Horiz. %	68.15%	59.85%	51.47%	40.49%	76.45%	101.59%	100.00%	-
DPS	3.00	2.65	1.66	3.35	4.50	6.50	5.21	-8.78%
YoY %	13.21%	59.64%	-50.45%	-25.56%	-30.77%	24.76%	-	-
Horiz. %	57.58%	50.86%	31.86%	64.30%	86.37%	124.76%	100.00%	-
NAPS	1.50	1.45	1.42	1.41	1.43	1.42	1.40	1.15%
YoY %	3.45%	2.11%	0.71%	-1.40%	0.70%	1.43%	-	-
Horiz. %	107.14%	103.57%	101.43%	100.71%	102.14%	101.43%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,427,687
RPS	101.67	85.30	65.99	58.61	72.72	95.27	113.16	-1.76%
YoY %	19.19%	29.26%	12.59%	-19.40%	-23.67%	-15.81%	-	-
Horiz. %	89.85%	75.38%	58.32%	51.79%	64.26%	84.19%	100.00%	-
EPS	7.71	6.77	5.82	4.58	8.65	11.50	14.01	-9.47%
YoY %	13.88%	16.32%	27.07%	-47.05%	-24.78%	-17.92%	-	-
Horiz. %	55.03%	48.32%	41.54%	32.69%	61.74%	82.08%	100.00%	-
DPS	2.84	2.51	1.57	3.18	4.27	6.15	6.12	-12.00%
YoY %	13.15%	59.87%	-50.63%	-25.53%	-30.57%	0.49%	-	-
Horiz. %	46.41%	41.01%	25.65%	51.96%	69.77%	100.49%	100.00%	-
NAPS	1.4224	1.375	1.3465	1.3371	1.356	1.3465	1.6443	-2.38%
YoY %	3.45%	2.12%	0.70%	-1.39%	0.71%	-18.11%	-	-
Horiz. %	86.50%	83.62%	81.89%	81.32%	82.47%	81.89%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	0.90	0.49	0.705	0.66	0.75	1.02	1.49	-
P/RPS	0.84	0.54	1.01	1.07	0.98	1.02	1.55	-9.70%
YoY %	55.56%	-46.53%	-5.61%	9.18%	-3.92%	-34.19%	-	-
Horiz. %	54.19%	34.84%	65.16%	69.03%	63.23%	65.81%	100.00%	-
P/EPS	11.07	6.86	11.49	13.67	8.23	8.41	12.49	-1.99%
YoY %	61.37%	-40.30%	-15.95%	66.10%	-2.14%	-32.67%	-	-
Horiz. %	88.63%	54.92%	91.99%	109.45%	65.89%	67.33%	100.00%	-
EY	9.03	14.57	8.70	7.32	12.16	11.89	8.01	2.01%
YoY %	-38.02%	67.47%	18.85%	-39.80%	2.27%	48.44%	-	-
Horiz. %	112.73%	181.90%	108.61%	91.39%	151.81%	148.44%	100.00%	-
DY	3.33	5.41	2.35	5.08	6.00	6.37	3.50	-0.82%
YoY %	-38.45%	130.21%	-53.74%	-15.33%	-5.81%	82.00%	-	-
Horiz. %	95.14%	154.57%	67.14%	145.14%	171.43%	182.00%	100.00%	-
P/NAPS	0.60	0.34	0.50	0.47	0.52	0.72	1.06	-9.04%
YoY %	76.47%	-32.00%	6.38%	-9.62%	-27.78%	-32.08%	-	-
Horiz. %	56.60%	32.08%	47.17%	44.34%	49.06%	67.92%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	29/11/23	30/11/22	30/11/21	30/11/20	27/11/19	16/11/18	29/11/17	-
Price	0.835	0.53	0.74	0.885	0.69	1.03	1.52	-
P/RPS	0.78	0.59	1.06	1.43	0.90	1.03	1.58	-11.09%
YoY %	32.20%	-44.34%	-25.87%	58.89%	-12.62%	-34.81%	-	-
Horiz. %	49.37%	37.34%	67.09%	90.51%	56.96%	65.19%	100.00%	-
P/EPS	10.27	7.43	12.06	18.32	7.57	8.50	12.74	-3.52%
YoY %	38.22%	-38.39%	-34.17%	142.01%	-10.94%	-33.28%	-	-
Horiz. %	80.61%	58.32%	94.66%	143.80%	59.42%	66.72%	100.00%	-
EY	9.73	13.47	8.29	5.46	13.21	11.77	7.85	3.64%
YoY %	-27.77%	62.48%	51.83%	-58.67%	12.23%	49.94%	-	-
Horiz. %	123.95%	171.59%	105.61%	69.55%	168.28%	149.94%	100.00%	-
DY	3.59	5.00	2.24	3.79	6.52	6.31	3.43	0.76%
YoY %	-28.20%	123.21%	-40.90%	-41.87%	3.33%	83.97%	-	-
Horiz. %	104.66%	145.77%	65.31%	110.50%	190.09%	183.97%	100.00%	-
P/NAPS	0.56	0.37	0.52	0.63	0.48	0.73	1.09	-10.50%
YoY %	51.35%	-28.85%	-17.46%	31.25%	-34.25%	-33.03%	-	-
Horiz. %	51.38%	33.94%	47.71%	57.80%	44.04%	66.97%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-06 12:00:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-05-06 11:30:00

EMA 5

30 Mins

SELL

2024-05-06 11:30:00

EMA 5

5 Mins

SELL

2024-05-06 11:25:00

EMA 5

5 Mins

BUY

2024-05-06 11:00:00

EMA 5

30 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

313

PTRANS

PERAK TRANSIT BERHAD

312

HLIND

HONG LEONG INDUSTRIES BHD

305

YTLPOWR

YTL POWER INTERNATIONAL BHD

222

MYEG

MY E.G. SERVICES BHD

148

SNS

SNS NETWORK TECHNOLOGY BERHAD

143

YTL

YTL CORPORATION BHD

143

PBBANK

PUBLIC BANK BHD

130

GENTING

GENTING BHD

124

Daily Stocks

HSI-CXG

0.165

-0.005

235,359,800

SNS

0.48

+0.085

148,410,500

HSI-HUT

0.22

-0.01

131,834,000

ICONIC-WA

0.04

0.00

110,672,500

ICONIC

0.11

+0.005

80,331,900

INGENIEU

0.12

+0.005

49,635,000

DNEX

0.415

+0.015

49,111,900

MYEG

0.91

-0.01

36,927,600

SAPNRG

0.045

0.00

35,153,200

PWRWELL

0.495

+0.035

34,056,700

More active Stocks

SAM

5.67

+0.51

1,832,100

NIKKEI-CF

1.60

+0.30

3,000

HUMEIND-LA

4.40

+0.22

7,600

FRONTKN

4.12

+0.19

2,915,100

F&N

32.18

+0.18

64,500

HUMEIND

3.15

+0.17

2,129,500

VSTECS

2.70

+0.17

1,517,300

YTLPOWR-C30

1.83

+0.16

2,100

PBA

2.11

+0.15

2,519,100

CHGP

2.31

+0.15

1,149,300

More gainer Stocks

NESTLE

128.00

-0.30

3,500

HEIM

23.22

-0.18

28,600

PETDAG

21.70

-0.16

22,200

TAANN

3.94

-0.15

548,600

AJI

20.16

-0.14

369,700

PERTAMA

2.36

-0.13

7,255,500

CHINTEK

7.40

-0.13

106,100

KLK

23.02

-0.12

400,400

KUAISHO-C17

0.08

-0.12

58,800

LPI

12.26

-0.12

29,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More