[MAHSING] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock

[MAHSING] MAH SING GROUP BHD

Announcement Date

28-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- 32.5%

YoY- 0.15%

Quarter Report

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Cumulative Result
Revenue	1,530,754	1,789,693	2,192,933	2,915,791	2,957,617	3,108,506	2,904,723	-10.11%
YoY %	-14.47%	-18.39%	-24.79%	-1.41%	-4.85%	7.02%	-	-
Horiz. %	52.70%	61.61%	75.50%	100.38%	101.82%	107.02%	100.00%	-
PBT	153,669	270,219	347,610	472,283	482,939	503,693	471,631	-17.03%
YoY %	-43.13%	-22.26%	-26.40%	-2.21%	-4.12%	6.80%	-	-
Horiz. %	32.58%	57.29%	73.70%	100.14%	102.40%	106.80%	100.00%	-
Tax	-49,623	-67,626	-76,991	-113,122	-122,627	-119,059	-116,721	-13.27%
YoY %	26.62%	12.16%	31.94%	7.75%	-3.00%	-2.00%	-	-
Horiz. %	42.51%	57.94%	65.96%	96.92%	105.06%	102.00%	100.00%	-
NP	104,046	202,593	270,619	359,161	360,312	384,634	354,910	-18.47%
YoY %	-48.64%	-25.14%	-24.65%	-0.32%	-6.32%	8.38%	-	-
Horiz. %	29.32%	57.08%	76.25%	101.20%	101.52%	108.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	100,394	200,334	271,582	361,895	361,357	386,677	356,496	-19.02%
YoY %	-49.89%	-26.23%	-24.96%	0.15%	-6.55%	8.47%	-	-
Horiz. %	28.16%	56.20%	76.18%	101.51%	101.36%	108.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.29%	25.03%	22.15%	23.95%	25.39%	23.64%	24.75%	-
YoY %	29.01%	13.00%	-7.52%	-5.67%	7.40%	-4.48%	-	-
Horiz. %	130.46%	101.13%	89.49%	96.77%	102.59%	95.52%	100.00%	-
Total Cost	1,426,708	1,587,100	1,922,314	2,556,630	2,597,305	2,723,872	2,549,813	-9.21%
YoY %	-10.11%	-17.44%	-24.81%	-1.57%	-4.65%	6.83%	-	-
Horiz. %	55.95%	62.24%	75.39%	100.27%	101.86%	106.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,447,316	3,495,869	3,495,869	3,440,208	3,648,444	3,195,677	2,242,370	7.42%
YoY %	-1.39%	0.00%	1.62%	-5.71%	14.17%	42.51%	-	-
Horiz. %	153.74%	155.90%	155.90%	153.42%	162.70%	142.51%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Dividend
Div	40,299	81,327	109,245	157,474	174,374	159,783	94,034	-13.15%
YoY %	-50.45%	-25.56%	-30.63%	-9.69%	9.13%	69.92%	-	-
Horiz. %	42.86%	86.49%	116.18%	167.46%	185.44%	169.92%	100.00%	-
Div Payout %	40.14%	40.60%	40.23%	43.51%	48.26%	41.32%	26.38%	-
YoY %	-1.13%	0.92%	-7.54%	-9.84%	16.80%	56.63%	-	-
Horiz. %	152.16%	153.90%	152.50%	164.94%	182.94%	156.63%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Equity
Net Worth	3,447,316	3,495,869	3,495,869	3,440,208	3,648,444	3,195,677	2,242,370	7.42%
YoY %	-1.39%	0.00%	1.62%	-5.71%	14.17%	42.51%	-	-
Horiz. %	153.74%	155.90%	155.90%	153.42%	162.70%	142.51%	100.00%	-
NOSH	2,427,687	2,427,687	2,427,687	2,426,033	2,682,679	2,458,213	1,446,690	9.00%
YoY %	0.00%	0.00%	0.07%	-9.57%	9.13%	69.92%	-	-
Horiz. %	167.81%	167.81%	167.81%	167.70%	185.44%	169.92%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Ratio Analysis
NP Margin	6.80%	11.32%	12.34%	12.32%	12.18%	12.37%	12.22%	-
YoY %	-39.93%	-8.27%	0.16%	1.15%	-1.54%	1.23%	-	-
Horiz. %	55.65%	92.64%	100.98%	100.82%	99.67%	101.23%	100.00%	-
ROE	2.91%	5.73%	7.77%	10.52%	9.90%	12.10%	15.90%	-
YoY %	-49.21%	-26.25%	-26.14%	6.26%	-18.18%	-23.90%	-	-
Horiz. %	18.30%	36.04%	48.87%	66.16%	62.26%	76.10%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Per Share
RPS	63.05	73.72	90.33	120.35	110.25	126.45	200.78	-17.54%
YoY %	-14.47%	-18.39%	-24.94%	9.16%	-12.81%	-37.02%	-	-
Horiz. %	31.40%	36.72%	44.99%	59.94%	54.91%	62.98%	100.00%	-
EPS	1.12	4.49	7.83	12.54	13.47	15.73	18.35	-37.22%
YoY %	-75.06%	-42.66%	-37.56%	-6.90%	-14.37%	-14.28%	-	-
Horiz. %	6.10%	24.47%	42.67%	68.34%	73.41%	85.72%	100.00%	-
DPS	1.66	3.35	4.50	6.50	6.50	6.50	6.50	-20.33%
YoY %	-50.45%	-25.56%	-30.77%	0.00%	0.00%	0.00%	-	-
Horiz. %	25.54%	51.54%	69.23%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.42	1.44	1.44	1.42	1.36	1.30	1.55	-1.44%
YoY %	-1.39%	0.00%	1.41%	4.41%	4.62%	-16.13%	-	-
Horiz. %	91.61%	92.90%	92.90%	91.61%	87.74%	83.87%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 2,426,033
RPS	59.90	70.04	85.82	114.10	115.74	121.64	113.67	-10.11%
YoY %	-14.48%	-18.39%	-24.79%	-1.42%	-4.85%	7.01%	-	-
Horiz. %	52.70%	61.62%	75.50%	100.38%	101.82%	107.01%	100.00%	-
EPS	3.93	7.84	10.63	14.16	14.14	15.13	13.95	-19.01%
YoY %	-49.87%	-26.25%	-24.93%	0.14%	-6.54%	8.46%	-	-
Horiz. %	28.17%	56.20%	76.20%	101.51%	101.36%	108.46%	100.00%	-
DPS	1.58	3.18	4.28	6.16	6.82	6.25	3.68	-13.13%
YoY %	-50.31%	-25.70%	-30.52%	-9.68%	9.12%	69.84%	-	-
Horiz. %	42.93%	86.41%	116.30%	167.39%	185.33%	169.84%	100.00%	-
NAPS	1.349	1.368	1.368	1.3462	1.4277	1.2506	0.8775	7.42%
YoY %	-1.39%	0.00%	1.62%	-5.71%	14.16%	42.52%	-	-
Horiz. %	153.73%	155.90%	155.90%	153.41%	162.70%	142.52%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	31/12/14	-
Price	0.87	0.705	0.915	1.45	1.43	1.45	2.26	-
P/RPS	1.38	0.96	1.01	1.20	1.30	1.15	1.13	3.38%
YoY %	43.75%	-4.95%	-15.83%	-7.69%	13.04%	1.77%	-	-
Horiz. %	122.12%	84.96%	89.38%	106.19%	115.04%	101.77%	100.00%	-
P/EPS	21.04	8.54	8.18	9.71	10.62	9.22	9.17	14.83%
YoY %	146.37%	4.40%	-15.76%	-8.57%	15.18%	0.55%	-	-
Horiz. %	229.44%	93.13%	89.20%	105.89%	115.81%	100.55%	100.00%	-
EY	4.75	11.71	12.23	10.30	9.42	10.85	10.90	-12.91%
YoY %	-59.44%	-4.25%	18.74%	9.34%	-13.18%	-0.46%	-	-
Horiz. %	43.58%	107.43%	112.20%	94.50%	86.42%	99.54%	100.00%	-
DY	1.91	4.75	4.92	4.48	4.55	4.48	2.88	-6.60%
YoY %	-59.79%	-3.46%	9.82%	-1.54%	1.56%	55.56%	-	-
Horiz. %	66.32%	164.93%	170.83%	155.56%	157.99%	155.56%	100.00%	-
P/NAPS	0.61	0.49	0.64	1.02	1.05	1.12	1.46	-13.52%
YoY %	24.49%	-23.44%	-37.25%	-2.86%	-6.25%	-23.29%	-	-
Horiz. %	41.78%	33.56%	43.84%	69.86%	71.92%	76.71%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	25/02/21	28/02/20	27/02/19	28/02/18	28/02/17	26/02/16	16/02/15	-
Price	0.79	0.635	1.00	1.20	1.46	1.31	2.00	-
P/RPS	1.25	0.86	1.11	1.00	1.32	1.04	1.00	3.78%
YoY %	45.35%	-22.52%	11.00%	-24.24%	26.92%	4.00%	-	-
Horiz. %	125.00%	86.00%	111.00%	100.00%	132.00%	104.00%	100.00%	-
P/EPS	19.10	7.70	8.94	8.03	10.84	8.33	8.12	15.30%
YoY %	148.05%	-13.87%	11.33%	-25.92%	30.13%	2.59%	-	-
Horiz. %	235.22%	94.83%	110.10%	98.89%	133.50%	102.59%	100.00%	-
EY	5.23	13.00	11.19	12.45	9.23	12.01	12.32	-13.29%
YoY %	-59.77%	16.18%	-10.12%	34.89%	-23.15%	-2.52%	-	-
Horiz. %	42.45%	105.52%	90.83%	101.06%	74.92%	97.48%	100.00%	-
DY	2.10	5.28	4.50	5.42	4.45	4.96	3.25	-7.01%
YoY %	-60.23%	17.33%	-16.97%	21.80%	-10.28%	52.62%	-	-
Horiz. %	64.62%	162.46%	138.46%	166.77%	136.92%	152.62%	100.00%	-
P/NAPS	0.56	0.44	0.69	0.85	1.07	1.01	1.29	-12.97%
YoY %	27.27%	-36.23%	-18.82%	-20.56%	5.94%	-21.71%	-	-
Horiz. %	43.41%	34.11%	53.49%	65.89%	82.95%	78.29%	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