[MAHSING] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -9.5%
YoY- -26.23%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,500,613 1,527,864 1,710,487 1,789,693 1,861,700 1,950,482 2,058,511 -18.95%
PBT 164,324 193,815 239,404 270,219 296,007 307,365 335,418 -37.77%
Tax -44,489 -49,229 -58,741 -67,626 -74,301 -73,368 -74,788 -29.20%
NP 119,835 144,586 180,663 202,593 221,706 233,997 260,630 -40.34%
-
NP to SH 117,247 140,259 175,391 200,334 221,364 235,582 262,395 -41.46%
-
Tax Rate 27.07% 25.40% 24.54% 25.03% 25.10% 23.87% 22.30% -
Total Cost 1,380,778 1,383,278 1,529,824 1,587,100 1,639,994 1,716,485 1,797,881 -16.09%
-
Net Worth 3,423,039 3,398,762 3,495,870 3,495,869 3,471,592 3,447,315 3,520,146 -1.84%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 81,327 81,327 81,327 81,327 109,245 109,245 109,245 -17.81%
Div Payout % 69.36% 57.98% 46.37% 40.60% 49.35% 46.37% 41.63% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 3,423,039 3,398,762 3,495,870 3,495,869 3,471,592 3,447,315 3,520,146 -1.84%
NOSH 2,427,687 2,427,687 2,427,687 2,427,687 2,427,687 2,427,687 2,427,687 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.99% 9.46% 10.56% 11.32% 11.91% 12.00% 12.66% -
ROE 3.43% 4.13% 5.02% 5.73% 6.38% 6.83% 7.45% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 61.81 62.93 70.46 73.72 76.69 80.34 84.79 -18.95%
EPS 4.83 5.78 7.22 8.25 9.12 9.70 10.81 -41.46%
DPS 3.35 3.35 3.35 3.35 4.50 4.50 4.50 -17.81%
NAPS 1.41 1.40 1.44 1.44 1.43 1.42 1.45 -1.84%
Adjusted Per Share Value based on latest NOSH - 2,427,687
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 58.72 59.79 66.94 70.04 72.85 76.33 80.56 -18.96%
EPS 4.59 5.49 6.86 7.84 8.66 9.22 10.27 -41.45%
DPS 3.18 3.18 3.18 3.18 4.28 4.28 4.28 -17.92%
NAPS 1.3395 1.33 1.368 1.368 1.3585 1.349 1.3775 -1.84%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.66 0.53 0.38 0.705 0.75 0.92 0.93 -
P/RPS 1.07 0.84 0.54 0.96 0.98 1.15 1.10 -1.82%
P/EPS 13.67 9.17 5.26 8.54 8.23 9.48 8.60 36.08%
EY 7.32 10.90 19.01 11.71 12.16 10.55 11.62 -26.45%
DY 5.08 6.32 8.82 4.75 6.00 4.89 4.84 3.26%
P/NAPS 0.47 0.38 0.26 0.49 0.52 0.65 0.64 -18.55%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 28/08/20 29/05/20 28/02/20 27/11/19 30/08/19 30/05/19 -
Price 0.885 0.76 0.465 0.675 0.69 0.865 0.905 -
P/RPS 1.43 1.21 0.66 0.92 0.90 1.08 1.07 21.26%
P/EPS 18.32 13.15 6.44 8.18 7.57 8.91 8.37 68.33%
EY 5.46 7.60 15.54 12.23 13.21 11.22 11.94 -40.56%
DY 3.79 4.41 7.20 4.96 6.52 5.20 4.97 -16.49%
P/NAPS 0.63 0.54 0.32 0.47 0.48 0.61 0.62 1.06%

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
Post a Comment