[MAHSING] YoY Quarter Result on 30-Jun-2020 [#2]

Stock

[MAHSING] MAH SING GROUP BHD

Announcement Date

28-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- -49.49%

YoY- -69.82%

Quarter Report

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Quarter Result
Revenue	644,223	542,010	438,673	298,623	481,246	589,275	727,143	-1.99%
YoY %	18.86%	23.56%	46.90%	-37.95%	-18.33%	-18.96%	-	-
Horiz. %	88.60%	74.54%	60.33%	41.07%	66.18%	81.04%	100.00%	-
PBT	75,021	59,767	58,038	22,447	68,036	96,089	119,969	-7.52%
YoY %	25.52%	2.98%	158.56%	-67.01%	-29.19%	-19.91%	-	-
Horiz. %	62.53%	49.82%	48.38%	18.71%	56.71%	80.09%	100.00%	-
Tax	-21,835	-16,807	-13,739	-8,261	-17,773	-19,193	-29,998	-5.15%
YoY %	-29.92%	-22.33%	-66.31%	53.52%	7.40%	36.02%	-	-
Horiz. %	72.79%	56.03%	45.80%	27.54%	59.25%	63.98%	100.00%	-
NP	53,186	42,960	44,299	14,186	50,263	76,896	89,971	-8.38%
YoY %	23.80%	-3.02%	212.27%	-71.78%	-34.64%	-14.53%	-	-
Horiz. %	59.11%	47.75%	49.24%	15.77%	55.87%	85.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,475	43,035	40,401	15,187	50,319	77,132	90,390	-9.25%
YoY %	17.29%	6.52%	166.02%	-69.82%	-34.76%	-14.67%	-	-
Horiz. %	55.84%	47.61%	44.70%	16.80%	55.67%	85.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.11%	28.12%	23.67%	36.80%	26.12%	19.97%	25.00%	-
YoY %	3.52%	18.80%	-35.68%	40.89%	30.80%	-20.12%	-	-
Horiz. %	116.44%	112.48%	94.68%	147.20%	104.48%	79.88%	100.00%	-
Total Cost	591,037	499,050	394,374	284,437	430,983	512,379	637,172	-1.24%
YoY %	18.43%	26.54%	38.65%	-34.00%	-15.89%	-19.59%	-	-
Horiz. %	92.76%	78.32%	61.89%	44.64%	67.64%	80.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,592,978	3,471,593	3,423,039	3,398,762	3,447,315	3,398,761	3,302,248	1.41%
YoY %	3.50%	1.42%	0.71%	-1.41%	1.43%	2.92%	-	-
Horiz. %	108.80%	105.13%	103.66%	102.92%	104.39%	102.92%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	3,592,978	3,471,593	3,423,039	3,398,762	3,447,315	3,398,761	3,302,248	1.41%
YoY %	3.50%	1.42%	0.71%	-1.41%	1.43%	2.92%	-	-
Horiz. %	108.80%	105.13%	103.66%	102.92%	104.39%	102.92%	100.00%	-
NOSH	2,427,687	2,427,687	2,427,687	2,427,687	2,427,687	2,427,687	2,410,400	0.11%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.72%	-	-
Horiz. %	100.72%	100.72%	100.72%	100.72%	100.72%	100.72%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	8.26%	7.93%	10.10%	4.75%	10.44%	13.05%	12.37%	-
YoY %	4.16%	-21.49%	112.63%	-54.50%	-20.00%	5.50%	-	-
Horiz. %	66.77%	64.11%	81.65%	38.40%	84.40%	105.50%	100.00%	-
ROE	1.40%	1.24%	1.18%	0.45%	1.46%	2.27%	2.74%	-
YoY %	12.90%	5.08%	162.22%	-69.18%	-35.68%	-17.15%	-	-
Horiz. %	51.09%	45.26%	43.07%	16.42%	53.28%	82.85%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	26.54	22.33	18.07	12.30	19.82	24.27	30.17	-2.11%
YoY %	18.85%	23.57%	46.91%	-37.94%	-18.34%	-19.56%	-	-
Horiz. %	87.97%	74.01%	59.89%	40.77%	65.69%	80.44%	100.00%	-
EPS	2.08	0.85	0.55	-0.50	0.96	2.26	3.75	-9.35%
YoY %	144.71%	54.55%	210.00%	-152.08%	-57.52%	-39.73%	-	-
Horiz. %	55.47%	22.67%	14.67%	-13.33%	25.60%	60.27%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.48	1.43	1.41	1.40	1.42	1.40	1.37	1.29%
YoY %	3.50%	1.42%	0.71%	-1.41%	1.43%	2.19%	-	-
Horiz. %	108.03%	104.38%	102.92%	102.19%	103.65%	102.19%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,427,687
RPS	25.21	21.21	17.17	11.69	18.83	23.06	28.46	-1.99%
YoY %	18.86%	23.53%	46.88%	-37.92%	-18.34%	-18.97%	-	-
Horiz. %	88.58%	74.53%	60.33%	41.08%	66.16%	81.03%	100.00%	-
EPS	1.98	1.68	1.58	0.59	1.97	3.02	3.54	-9.22%
YoY %	17.86%	6.33%	167.80%	-70.05%	-34.77%	-14.69%	-	-
Horiz. %	55.93%	47.46%	44.63%	16.67%	55.65%	85.31%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.406	1.3585	1.3395	1.33	1.349	1.33	1.2923	1.41%
YoY %	3.50%	1.42%	0.71%	-1.41%	1.43%	2.92%	-	-
Horiz. %	108.80%	105.12%	103.65%	102.92%	104.39%	102.92%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	0.615	0.60	0.845	0.53	0.92	1.07	1.62	-
P/RPS	2.32	2.69	4.68	4.31	4.64	4.41	5.37	-13.04%
YoY %	-13.75%	-42.52%	8.58%	-7.11%	5.22%	-17.88%	-	-
Horiz. %	43.20%	50.09%	87.15%	80.26%	86.41%	82.12%	100.00%	-
P/EPS	29.58	33.85	50.78	84.72	44.39	33.68	43.20	-6.11%
YoY %	-12.61%	-33.34%	-40.06%	90.85%	31.80%	-22.04%	-	-
Horiz. %	68.47%	78.36%	117.55%	196.11%	102.75%	77.96%	100.00%	-
EY	3.38	2.95	1.97	1.18	2.25	2.97	2.31	6.54%
YoY %	14.58%	49.75%	66.95%	-47.56%	-24.24%	28.57%	-	-
Horiz. %	146.32%	127.71%	85.28%	51.08%	97.40%	128.57%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.42	0.42	0.60	0.38	0.65	0.76	1.18	-15.80%
YoY %	0.00%	-30.00%	57.89%	-41.54%	-14.47%	-35.59%	-	-
Horiz. %	35.59%	35.59%	50.85%	32.20%	55.08%	64.41%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	28/08/23	29/08/22	30/08/21	28/08/20	30/08/19	30/08/18	28/08/17	-
Price	0.77	0.60	0.815	0.76	0.865	1.18	1.58	-
P/RPS	2.90	2.69	4.51	6.18	4.36	4.86	5.24	-9.38%
YoY %	7.81%	-40.35%	-27.02%	41.74%	-10.29%	-7.25%	-	-
Horiz. %	55.34%	51.34%	86.07%	117.94%	83.21%	92.75%	100.00%	-
P/EPS	37.03	33.85	48.97	121.49	41.73	37.14	42.13	-2.12%
YoY %	9.39%	-30.88%	-59.69%	191.13%	12.36%	-11.84%	-	-
Horiz. %	87.89%	80.35%	116.24%	288.37%	99.05%	88.16%	100.00%	-
EY	2.70	2.95	2.04	0.82	2.40	2.69	2.37	2.19%
YoY %	-8.47%	44.61%	148.78%	-65.83%	-10.78%	13.50%	-	-
Horiz. %	113.92%	124.47%	86.08%	34.60%	101.27%	113.50%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.52	0.42	0.58	0.54	0.61	0.84	1.15	-12.38%
YoY %	23.81%	-27.59%	7.41%	-11.48%	-27.38%	-26.96%	-	-
Horiz. %	45.22%	36.52%	50.43%	46.96%	53.04%	73.04%	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