[MAHSING] YoY TTM Result on 31-Mar-2021 [#1]

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
TTM Result
Revenue	2,517,966	2,527,454	1,773,889	1,572,943	1,710,487	2,058,511	2,777,004	-1.61%
YoY %	-0.38%	42.48%	12.78%	-8.04%	-16.91%	-25.87%	-	-
Horiz. %	90.67%	91.01%	63.88%	56.64%	61.59%	74.13%	100.00%	-
PBT	333,718	283,847	219,122	166,695	239,404	335,418	437,852	-4.42%
YoY %	17.57%	29.54%	31.45%	-30.37%	-28.63%	-23.39%	-	-
Horiz. %	76.22%	64.83%	50.04%	38.07%	54.68%	76.61%	100.00%	-
Tax	-103,460	-88,511	-47,022	-51,492	-58,741	-74,788	-104,149	-0.11%
YoY %	-16.89%	-88.23%	8.68%	12.34%	21.46%	28.19%	-	-
Horiz. %	99.34%	84.98%	45.15%	49.44%	56.40%	71.81%	100.00%	-
NP	230,258	195,336	172,100	115,203	180,663	260,630	333,703	-5.99%
YoY %	17.88%	13.50%	49.39%	-36.23%	-30.68%	-21.90%	-	-
Horiz. %	69.00%	58.54%	51.57%	34.52%	54.14%	78.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	225,275	186,928	163,756	110,605	175,391	262,395	335,674	-6.42%
YoY %	20.51%	14.15%	48.05%	-36.94%	-33.16%	-21.83%	-	-
Horiz. %	67.11%	55.69%	48.78%	32.95%	52.25%	78.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.00%	31.18%	21.46%	30.89%	24.54%	22.30%	23.79%	-
YoY %	-0.58%	45.29%	-30.53%	25.88%	10.04%	-6.26%	-	-
Horiz. %	130.31%	131.06%	90.21%	129.84%	103.15%	93.74%	100.00%	-
Total Cost	2,287,708	2,332,118	1,601,789	1,457,740	1,529,824	1,797,881	2,443,301	-1.08%
YoY %	-1.90%	45.59%	9.88%	-4.71%	-14.91%	-26.42%	-	-
Horiz. %	93.63%	95.45%	65.56%	59.66%	62.61%	73.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,622,677	3,617,254	3,520,147	3,447,316	3,495,870	3,520,146	3,495,345	0.59%
YoY %	0.15%	2.76%	2.11%	-1.39%	-0.69%	0.71%	-	-
Horiz. %	103.64%	103.49%	100.71%	98.63%	100.02%	100.71%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	97,107	72,830	64,333	40,299	81,327	109,245	157,474	-7.73%
YoY %	33.33%	13.21%	59.64%	-50.45%	-25.56%	-30.63%	-	-
Horiz. %	61.67%	46.25%	40.85%	25.59%	51.64%	69.37%	100.00%	-
Div Payout %	43.11%	38.96%	39.29%	36.44%	46.37%	41.63%	46.91%	-
YoY %	10.65%	-0.84%	7.82%	-21.41%	11.39%	-11.26%	-	-
Horiz. %	91.90%	83.05%	83.76%	77.68%	98.85%	88.74%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	3,622,677	3,617,254	3,520,147	3,447,316	3,495,870	3,520,146	3,495,345	0.59%
YoY %	0.15%	2.76%	2.11%	-1.39%	-0.69%	0.71%	-	-
Horiz. %	103.64%	103.49%	100.71%	98.63%	100.02%	100.71%	100.00%	-
NOSH	2,427,687	2,427,687	2,427,687	2,427,687	2,427,687	2,427,687	2,427,687	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	9.14%	7.73%	9.70%	7.32%	10.56%	12.66%	12.02%	-
YoY %	18.24%	-20.31%	32.51%	-30.68%	-16.59%	5.32%	-	-
Horiz. %	76.04%	64.31%	80.70%	60.90%	87.85%	105.32%	100.00%	-
ROE	6.22%	5.17%	4.65%	3.21%	5.02%	7.45%	9.60%	-
YoY %	20.31%	11.18%	44.86%	-36.06%	-32.62%	-22.40%	-	-
Horiz. %	64.79%	53.85%	48.44%	33.44%	52.29%	77.60%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	103.56	104.11	73.07	64.79	70.46	84.79	114.41	-1.64%
YoY %	-0.53%	42.48%	12.78%	-8.05%	-16.90%	-25.89%	-	-
Horiz. %	90.52%	91.00%	63.87%	56.63%	61.59%	74.11%	100.00%	-
EPS	9.27	7.70	6.75	4.56	7.22	10.81	13.83	-6.44%
YoY %	20.39%	14.07%	48.03%	-36.84%	-33.21%	-21.84%	-	-
Horiz. %	67.03%	55.68%	48.81%	32.97%	52.21%	78.16%	100.00%	-
DPS	4.00	3.00	2.65	1.66	3.35	4.50	6.49	-7.74%
YoY %	33.33%	13.21%	59.64%	-50.45%	-25.56%	-30.66%	-	-
Horiz. %	61.63%	46.22%	40.83%	25.58%	51.62%	69.34%	100.00%	-
NAPS	1.49	1.49	1.45	1.42	1.44	1.45	1.44	0.56%
YoY %	0.00%	2.76%	2.11%	-1.39%	-0.69%	0.69%	-	-
Horiz. %	103.47%	103.47%	100.69%	98.61%	100.00%	100.69%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 2,427,687
RPS	99.11	99.48	69.82	61.91	67.33	81.03	109.31	-1.61%
YoY %	-0.37%	42.48%	12.78%	-8.05%	-16.91%	-25.87%	-	-
Horiz. %	90.67%	91.01%	63.87%	56.64%	61.60%	74.13%	100.00%	-
EPS	8.87	7.36	6.45	4.35	6.90	10.33	13.21	-6.41%
YoY %	20.52%	14.11%	48.28%	-36.96%	-33.20%	-21.80%	-	-
Horiz. %	67.15%	55.72%	48.83%	32.93%	52.23%	78.20%	100.00%	-
DPS	3.82	2.87	2.53	1.59	3.20	4.30	6.20	-7.74%
YoY %	33.10%	13.44%	59.12%	-50.31%	-25.58%	-30.65%	-	-
Horiz. %	61.61%	46.29%	40.81%	25.65%	51.61%	69.35%	100.00%	-
NAPS	1.4259	1.4238	1.3856	1.3569	1.376	1.3856	1.3758	0.59%
YoY %	0.15%	2.76%	2.12%	-1.39%	-0.69%	0.71%	-	-
Horiz. %	103.64%	103.49%	100.71%	98.63%	100.01%	100.71%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	-
Price	1.23	0.59	0.68	0.845	0.38	0.93	1.00	-
P/RPS	1.19	0.57	0.93	1.30	0.54	1.10	0.87	5.35%
YoY %	108.77%	-38.71%	-28.46%	140.74%	-50.91%	26.44%	-	-
Horiz. %	136.78%	65.52%	106.90%	149.43%	62.07%	126.44%	100.00%	-
P/EPS	13.28	7.66	10.08	18.55	5.26	8.60	7.23	10.65%
YoY %	73.37%	-24.01%	-45.66%	252.66%	-38.84%	18.95%	-	-
Horiz. %	183.68%	105.95%	139.42%	256.57%	72.75%	118.95%	100.00%	-
EY	7.53	13.05	9.92	5.39	19.01	11.62	13.83	-9.62%
YoY %	-42.30%	31.55%	84.04%	-71.65%	63.60%	-15.98%	-	-
Horiz. %	54.45%	94.36%	71.73%	38.97%	137.45%	84.02%	100.00%	-
DY	3.25	5.08	3.90	1.96	8.82	4.84	6.49	-10.87%
YoY %	-36.02%	30.26%	98.98%	-77.78%	82.23%	-25.42%	-	-
Horiz. %	50.08%	78.27%	60.09%	30.20%	135.90%	74.58%	100.00%	-
P/NAPS	0.83	0.40	0.47	0.60	0.26	0.64	0.69	3.12%
YoY %	107.50%	-14.89%	-21.67%	130.77%	-59.38%	-7.25%	-	-
Horiz. %	120.29%	57.97%	68.12%	86.96%	37.68%	92.75%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	30/05/24	29/05/23	31/05/22	31/05/21	29/05/20	30/05/19	31/05/18	-
Price	1.71	0.595	0.64	0.915	0.465	0.905	1.10	-
P/RPS	1.65	0.57	0.88	1.41	0.66	1.07	0.96	9.43%
YoY %	189.47%	-35.23%	-37.59%	113.64%	-38.32%	11.46%	-	-
Horiz. %	171.88%	59.38%	91.67%	146.88%	68.75%	111.46%	100.00%	-
P/EPS	18.46	7.73	9.49	20.08	6.44	8.37	7.95	15.05%
YoY %	138.81%	-18.55%	-52.74%	211.80%	-23.06%	5.28%	-	-
Horiz. %	232.20%	97.23%	119.37%	252.58%	81.01%	105.28%	100.00%	-
EY	5.42	12.94	10.54	4.98	15.54	11.94	12.57	-13.07%
YoY %	-58.11%	22.77%	111.65%	-67.95%	30.15%	-5.01%	-	-
Horiz. %	43.12%	102.94%	83.85%	39.62%	123.63%	94.99%	100.00%	-
DY	2.34	5.04	4.14	1.81	7.20	4.97	5.90	-14.27%
YoY %	-53.57%	21.74%	128.73%	-74.86%	44.87%	-15.76%	-	-
Horiz. %	39.66%	85.42%	70.17%	30.68%	122.03%	84.24%	100.00%	-
P/NAPS	1.15	0.40	0.44	0.64	0.32	0.62	0.76	7.14%
YoY %	187.50%	-9.09%	-31.25%	100.00%	-48.39%	-18.42%	-	-
Horiz. %	151.32%	52.63%	57.89%	84.21%	42.11%	81.58%	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