[MAHSING] YoY TTM Result on 31-Mar-2023 [#1]

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	2,527,454	1,773,889	1,572,943	1,710,487	2,058,511	2,777,004	2,971,986	-2.66%
YoY %	42.48%	12.78%	-8.04%	-16.91%	-25.87%	-6.56%	-	-
Horiz. %	85.04%	59.69%	52.93%	57.55%	69.26%	93.44%	100.00%	-
PBT	283,847	219,122	166,695	239,404	335,418	437,852	477,135	-8.28%
YoY %	29.54%	31.45%	-30.37%	-28.63%	-23.39%	-8.23%	-	-
Horiz. %	59.49%	45.92%	34.94%	50.18%	70.30%	91.77%	100.00%	-
Tax	-88,511	-47,022	-51,492	-58,741	-74,788	-104,149	-121,172	-5.09%
YoY %	-88.23%	8.68%	12.34%	21.46%	28.19%	14.05%	-	-
Horiz. %	73.05%	38.81%	42.49%	48.48%	61.72%	85.95%	100.00%	-
NP	195,336	172,100	115,203	180,663	260,630	333,703	355,963	-9.51%
YoY %	13.50%	49.39%	-36.23%	-30.68%	-21.90%	-6.25%	-	-
Horiz. %	54.88%	48.35%	32.36%	50.75%	73.22%	93.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	186,928	163,756	110,605	175,391	262,395	335,674	356,743	-10.20%
YoY %	14.15%	48.05%	-36.94%	-33.16%	-21.83%	-5.91%	-	-
Horiz. %	52.40%	45.90%	31.00%	49.16%	73.55%	94.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.18%	21.46%	30.89%	24.54%	22.30%	23.79%	25.40%	-
YoY %	45.29%	-30.53%	25.88%	10.04%	-6.26%	-6.34%	-	-
Horiz. %	122.76%	84.49%	121.61%	96.61%	87.80%	93.66%	100.00%	-
Total Cost	2,332,118	1,601,789	1,457,740	1,529,824	1,797,881	2,443,301	2,616,023	-1.89%
YoY %	45.59%	9.88%	-4.71%	-14.91%	-26.42%	-6.60%	-	-
Horiz. %	89.15%	61.23%	55.72%	58.48%	68.73%	93.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,617,254	3,520,147	3,447,316	3,495,870	3,520,146	3,495,345	3,349,096	1.29%
YoY %	2.76%	2.11%	-1.39%	-0.69%	0.71%	4.37%	-	-
Horiz. %	108.01%	105.11%	102.93%	104.38%	105.11%	104.37%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	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 %	38.96%	39.29%	36.44%	46.37%	41.63%	46.91%	43.94%	-
YoY %	-0.84%	7.82%	-21.41%	11.39%	-11.26%	6.76%	-	-
Horiz. %	88.67%	89.42%	82.93%	105.53%	94.74%	106.76%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	3,617,254	3,520,147	3,447,316	3,495,870	3,520,146	3,495,345	3,349,096	1.29%
YoY %	2.76%	2.11%	-1.39%	-0.69%	0.71%	4.37%	-	-
Horiz. %	108.01%	105.11%	102.93%	104.38%	105.11%	104.37%	100.00%	-
NOSH	2,427,687	2,427,687	2,427,687	2,427,687	2,427,687	2,427,687	2,409,422	0.12%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.76%	-	-
Horiz. %	100.76%	100.76%	100.76%	100.76%	100.76%	100.76%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	7.73%	9.70%	7.32%	10.56%	12.66%	12.02%	11.98%	-
YoY %	-20.31%	32.51%	-30.68%	-16.59%	5.32%	0.33%	-	-
Horiz. %	64.52%	80.97%	61.10%	88.15%	105.68%	100.33%	100.00%	-
ROE	5.17%	4.65%	3.21%	5.02%	7.45%	9.60%	10.65%	-
YoY %	11.18%	44.86%	-36.06%	-32.62%	-22.40%	-9.86%	-	-
Horiz. %	48.54%	43.66%	30.14%	47.14%	69.95%	90.14%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	104.11	73.07	64.79	70.46	84.79	114.41	123.35	-2.78%
YoY %	42.48%	12.78%	-8.05%	-16.90%	-25.89%	-7.25%	-	-
Horiz. %	84.40%	59.24%	52.53%	57.12%	68.74%	92.75%	100.00%	-
EPS	7.70	6.75	4.56	7.22	10.81	13.83	14.81	-10.32%
YoY %	14.07%	48.03%	-36.84%	-33.21%	-21.84%	-6.62%	-	-
Horiz. %	51.99%	45.58%	30.79%	48.75%	72.99%	93.38%	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	1.49	1.45	1.42	1.44	1.45	1.44	1.39	1.16%
YoY %	2.76%	2.11%	-1.39%	-0.69%	0.69%	3.60%	-	-
Horiz. %	107.19%	104.32%	102.16%	103.60%	104.32%	103.60%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,427,687
RPS	101.34	71.13	63.07	68.59	82.54	111.35	119.17	-2.66%
YoY %	42.47%	12.78%	-8.05%	-16.90%	-25.87%	-6.56%	-	-
Horiz. %	85.04%	59.69%	52.92%	57.56%	69.26%	93.44%	100.00%	-
EPS	7.50	6.57	4.43	7.03	10.52	13.46	14.30	-10.19%
YoY %	14.16%	48.31%	-36.98%	-33.17%	-21.84%	-5.87%	-	-
Horiz. %	52.45%	45.94%	30.98%	49.16%	73.57%	94.13%	100.00%	-
DPS	2.92	2.58	1.62	3.26	4.38	6.31	6.29	-12.00%
YoY %	13.18%	59.26%	-50.31%	-25.57%	-30.59%	0.32%	-	-
Horiz. %	46.42%	41.02%	25.76%	51.83%	69.63%	100.32%	100.00%	-
NAPS	1.4504	1.4115	1.3823	1.4018	1.4115	1.4016	1.3429	1.29%
YoY %	2.76%	2.11%	-1.39%	-0.69%	0.71%	4.37%	-	-
Horiz. %	108.01%	105.11%	102.93%	104.39%	105.11%	104.37%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	0.59	0.68	0.845	0.38	0.93	1.00	1.45	-
P/RPS	0.57	0.93	1.30	0.54	1.10	0.87	1.18	-11.41%
YoY %	-38.71%	-28.46%	140.74%	-50.91%	26.44%	-26.27%	-	-
Horiz. %	48.31%	78.81%	110.17%	45.76%	93.22%	73.73%	100.00%	-
P/EPS	7.66	10.08	18.55	5.26	8.60	7.23	9.79	-4.00%
YoY %	-24.01%	-45.66%	252.66%	-38.84%	18.95%	-26.15%	-	-
Horiz. %	78.24%	102.96%	189.48%	53.73%	87.84%	73.85%	100.00%	-
EY	13.05	9.92	5.39	19.01	11.62	13.83	10.21	4.17%
YoY %	31.55%	84.04%	-71.65%	63.60%	-15.98%	35.46%	-	-
Horiz. %	127.82%	97.16%	52.79%	186.19%	113.81%	135.46%	100.00%	-
DY	5.08	3.90	1.96	8.82	4.84	6.49	4.48	2.11%
YoY %	30.26%	98.98%	-77.78%	82.23%	-25.42%	44.87%	-	-
Horiz. %	113.39%	87.05%	43.75%	196.87%	108.04%	144.87%	100.00%	-
P/NAPS	0.40	0.47	0.60	0.26	0.64	0.69	1.04	-14.71%
YoY %	-14.89%	-21.67%	130.77%	-59.38%	-7.25%	-33.65%	-	-
Horiz. %	38.46%	45.19%	57.69%	25.00%	61.54%	66.35%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	29/05/23	31/05/22	31/05/21	29/05/20	30/05/19	31/05/18	31/05/17	-
Price	0.595	0.64	0.915	0.465	0.905	1.10	1.56	-
P/RPS	0.57	0.88	1.41	0.66	1.07	0.96	1.26	-12.37%
YoY %	-35.23%	-37.59%	113.64%	-38.32%	11.46%	-23.81%	-	-
Horiz. %	45.24%	69.84%	111.90%	52.38%	84.92%	76.19%	100.00%	-
P/EPS	7.73	9.49	20.08	6.44	8.37	7.95	10.54	-5.03%
YoY %	-18.55%	-52.74%	211.80%	-23.06%	5.28%	-24.57%	-	-
Horiz. %	73.34%	90.04%	190.51%	61.10%	79.41%	75.43%	100.00%	-
EY	12.94	10.54	4.98	15.54	11.94	12.57	9.49	5.30%
YoY %	22.77%	111.65%	-67.95%	30.15%	-5.01%	32.46%	-	-
Horiz. %	136.35%	111.06%	52.48%	163.75%	125.82%	132.46%	100.00%	-
DY	5.04	4.14	1.81	7.20	4.97	5.90	4.17	3.20%
YoY %	21.74%	128.73%	-74.86%	44.87%	-15.76%	41.49%	-	-
Horiz. %	120.86%	99.28%	43.41%	172.66%	119.18%	141.49%	100.00%	-
P/NAPS	0.40	0.44	0.64	0.32	0.62	0.76	1.12	-15.76%
YoY %	-9.09%	-31.25%	100.00%	-48.39%	-18.42%	-32.14%	-	-
Horiz. %	35.71%	39.29%	57.14%	28.57%	55.36%	67.86%	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

No trading signals available.

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

325

HLIND

HONG LEONG INDUSTRIES BHD

308

PTRANS

PERAK TRANSIT BERHAD

297

HLCAP

HONG LEONG CAPITAL BERHAD

209

YTLPOWR

YTL POWER INTERNATIONAL BHD

124

MYEG

MY E.G. SERVICES BHD

119

SAPNRG

SAPURA ENERGY BERHAD

110

PBBANK

PUBLIC BANK BHD

106

YTL

YTL CORPORATION BHD

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.92

+0.015

65,841,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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