[MAHSING] QoQ TTM Result on 31-Mar-2018 [#1]

Stock

[MAHSING] MAH SING GROUP BHD

Announcement Date

31-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- -7.25%

YoY- -5.91%

Quarter Report

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
TTM Result
Revenue	2,192,933	2,439,128	2,639,136	2,777,004	2,915,791	2,897,129	2,925,230	-17.43%
YoY %	-10.09%	-7.58%	-4.96%	-4.76%	0.64%	-0.96%	-	-
Horiz. %	74.97%	83.38%	90.22%	94.93%	99.68%	99.04%	100.00%	-
PBT	347,610	376,640	413,972	437,852	472,283	472,018	476,815	-18.95%
YoY %	-7.71%	-9.02%	-5.45%	-7.29%	0.06%	-1.01%	-	-
Horiz. %	72.90%	78.99%	86.82%	91.83%	99.05%	98.99%	100.00%	-
Tax	-76,991	-83,961	-93,344	-104,149	-113,122	-114,906	-119,832	-25.48%
YoY %	8.30%	10.05%	10.37%	7.93%	1.55%	4.11%	-	-
Horiz. %	64.25%	70.07%	77.90%	86.91%	94.40%	95.89%	100.00%	-
NP	270,619	292,679	320,628	333,703	359,161	357,112	356,983	-16.81%
YoY %	-7.54%	-8.72%	-3.92%	-7.09%	0.57%	0.04%	-	-
Horiz. %	75.81%	81.99%	89.82%	93.48%	100.61%	100.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	271,582	294,340	322,416	335,674	361,895	358,732	358,314	-16.82%
YoY %	-7.73%	-8.71%	-3.95%	-7.25%	0.88%	0.12%	-	-
Horiz. %	75.79%	82.15%	89.98%	93.68%	101.00%	100.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.15%	22.29%	22.55%	23.79%	23.95%	24.34%	25.13%	-
YoY %	-0.63%	-1.15%	-5.21%	-0.67%	-1.60%	-3.14%	-	-
Horiz. %	88.14%	88.70%	89.73%	94.67%	95.30%	96.86%	100.00%	-
Total Cost	1,922,314	2,146,449	2,318,508	2,443,301	2,556,630	2,540,017	2,568,247	-17.51%
YoY %	-10.44%	-7.42%	-5.11%	-4.43%	0.65%	-1.10%	-	-
Horiz. %	74.85%	83.58%	90.28%	95.13%	99.55%	98.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,495,869	3,447,315	3,398,761	3,495,345	3,440,208	4,209,530	3,302,248	3.86%
YoY %	1.41%	1.43%	-2.76%	1.60%	-18.28%	27.47%	-	-
Horiz. %	105.86%	104.39%	102.92%	105.85%	104.18%	127.47%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	109,245	157,474	157,474	157,474	157,474	156,754	156,754	-21.34%
YoY %	-30.63%	0.00%	0.00%	0.00%	0.46%	0.00%	-	-
Horiz. %	69.69%	100.46%	100.46%	100.46%	100.46%	100.00%	100.00%	-
Div Payout %	40.23%	53.50%	48.84%	46.91%	43.51%	43.70%	43.75%	-
YoY %	-24.80%	9.54%	4.11%	7.81%	-0.43%	-0.11%	-	-
Horiz. %	91.95%	122.29%	111.63%	107.22%	99.45%	99.89%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	3,495,869	3,447,315	3,398,761	3,495,345	3,440,208	4,209,530	3,302,248	3.86%
YoY %	1.41%	1.43%	-2.76%	1.60%	-18.28%	27.47%	-	-
Horiz. %	105.86%	104.39%	102.92%	105.85%	104.18%	127.47%	100.00%	-
NOSH	2,427,687	2,427,687	2,427,687	2,427,687	2,426,033	3,006,807	2,410,400	0.47%
YoY %	0.00%	0.00%	0.00%	0.07%	-19.32%	24.74%	-	-
Horiz. %	100.72%	100.72%	100.72%	100.72%	100.65%	124.74%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	12.34%	12.00%	12.15%	12.02%	12.32%	12.33%	12.20%	-
YoY %	2.83%	-1.23%	1.08%	-2.44%	-0.08%	1.07%	-	-
Horiz. %	101.15%	98.36%	99.59%	98.52%	100.98%	101.07%	100.00%	-
ROE	7.77%	8.54%	9.49%	9.60%	10.52%	8.52%	10.85%	-
YoY %	-9.02%	-10.01%	-1.15%	-8.75%	23.47%	-21.47%	-	-
Horiz. %	71.61%	78.71%	87.47%	88.48%	96.96%	78.53%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	90.33	100.47	108.71	114.41	120.35	96.35	121.36	-17.82%
YoY %	-10.09%	-7.58%	-4.98%	-4.94%	24.91%	-20.61%	-	-
Horiz. %	74.43%	82.79%	89.58%	94.27%	99.17%	79.39%	100.00%	-
EPS	11.19	12.12	13.28	13.83	14.94	11.93	14.87	-17.22%
YoY %	-7.67%	-8.73%	-3.98%	-7.43%	25.23%	-19.77%	-	-
Horiz. %	75.25%	81.51%	89.31%	93.01%	100.47%	80.23%	100.00%	-
DPS	4.50	6.50	6.49	6.49	6.50	5.21	6.50	-21.68%
YoY %	-30.77%	0.15%	0.00%	-0.15%	24.76%	-19.85%	-	-
Horiz. %	69.23%	100.00%	99.85%	99.85%	100.00%	80.15%	100.00%	-
NAPS	1.44	1.42	1.40	1.44	1.42	1.40	1.37	3.36%
YoY %	1.41%	1.43%	-2.78%	1.41%	1.43%	2.19%	-	-
Horiz. %	105.11%	103.65%	102.19%	105.11%	103.65%	102.19%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,427,687
RPS	86.32	96.01	103.88	109.31	114.77	114.04	115.14	-17.43%
YoY %	-10.09%	-7.58%	-4.97%	-4.76%	0.64%	-0.96%	-	-
Horiz. %	74.97%	83.39%	90.22%	94.94%	99.68%	99.04%	100.00%	-
EPS	10.69	11.59	12.69	13.21	14.24	14.12	14.10	-16.81%
YoY %	-7.77%	-8.67%	-3.94%	-7.23%	0.85%	0.14%	-	-
Horiz. %	75.82%	82.20%	90.00%	93.69%	100.99%	100.14%	100.00%	-
DPS	4.30	6.20	6.20	6.20	6.20	6.17	6.17	-21.34%
YoY %	-30.65%	0.00%	0.00%	0.00%	0.49%	0.00%	-	-
Horiz. %	69.69%	100.49%	100.49%	100.49%	100.49%	100.00%	100.00%	-
NAPS	1.376	1.3569	1.3378	1.3758	1.3541	1.6569	1.2998	3.86%
YoY %	1.41%	1.43%	-2.76%	1.60%	-18.28%	27.47%	-	-
Horiz. %	105.86%	104.39%	102.92%	105.85%	104.18%	127.47%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	0.915	1.02	1.07	1.00	1.45	1.49	1.62	-
P/RPS	1.01	1.02	0.98	0.87	1.20	1.55	1.33	-16.72%
YoY %	-0.98%	4.08%	12.64%	-27.50%	-22.58%	16.54%	-	-
Horiz. %	75.94%	76.69%	73.68%	65.41%	90.23%	116.54%	100.00%	-
P/EPS	8.18	8.41	8.06	7.23	9.71	12.49	10.90	-17.37%
YoY %	-2.73%	4.34%	11.48%	-25.54%	-22.26%	14.59%	-	-
Horiz. %	75.05%	77.16%	73.94%	66.33%	89.08%	114.59%	100.00%	-
EY	12.23	11.89	12.41	13.83	10.30	8.01	9.18	21.01%
YoY %	2.86%	-4.19%	-10.27%	34.27%	28.59%	-12.75%	-	-
Horiz. %	133.22%	129.52%	135.19%	150.65%	112.20%	87.25%	100.00%	-
DY	4.92	6.37	6.06	6.49	4.48	3.50	4.01	14.56%
YoY %	-22.76%	5.12%	-6.63%	44.87%	28.00%	-12.72%	-	-
Horiz. %	122.69%	158.85%	151.12%	161.85%	111.72%	87.28%	100.00%	-
P/NAPS	0.64	0.72	0.76	0.69	1.02	1.06	1.18	-33.41%
YoY %	-11.11%	-5.26%	10.14%	-32.35%	-3.77%	-10.17%	-	-
Horiz. %	54.24%	61.02%	64.41%	58.47%	86.44%	89.83%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	27/02/19	16/11/18	30/08/18	31/05/18	28/02/18	29/11/17	28/08/17	-
Price	1.00	1.03	1.18	1.10	1.20	1.52	1.58	-
P/RPS	1.11	1.03	1.09	0.96	1.00	1.58	1.30	-9.97%
YoY %	7.77%	-5.50%	13.54%	-4.00%	-36.71%	21.54%	-	-
Horiz. %	85.38%	79.23%	83.85%	73.85%	76.92%	121.54%	100.00%	-
P/EPS	8.94	8.50	8.89	7.95	8.03	12.74	10.63	-10.87%
YoY %	5.18%	-4.39%	11.82%	-1.00%	-36.97%	19.85%	-	-
Horiz. %	84.10%	79.96%	83.63%	74.79%	75.54%	119.85%	100.00%	-
EY	11.19	11.77	11.25	12.57	12.45	7.85	9.41	12.20%
YoY %	-4.93%	4.62%	-10.50%	0.96%	58.60%	-16.58%	-	-
Horiz. %	118.92%	125.08%	119.55%	133.58%	132.31%	83.42%	100.00%	-
DY	4.50	6.31	5.50	5.90	5.42	3.43	4.11	6.21%
YoY %	-28.68%	14.73%	-6.78%	8.86%	58.02%	-16.55%	-	-
Horiz. %	109.49%	153.53%	133.82%	143.55%	131.87%	83.45%	100.00%	-
P/NAPS	0.69	0.73	0.84	0.76	0.85	1.09	1.15	-28.79%
YoY %	-5.48%	-13.10%	10.53%	-10.59%	-22.02%	-5.22%	-	-
Horiz. %	60.00%	63.48%	73.04%	66.09%	73.91%	94.78%	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