[MAHSING] YoY TTM Result on 30-Sep-2021 [#3]

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
TTM Result
Revenue	2,447,153	2,602,811	2,183,776	1,689,336	1,500,613	1,861,700	2,439,128	0.05%
YoY %	-5.98%	19.19%	29.27%	12.58%	-19.40%	-23.67%	-	-
Horiz. %	100.33%	106.71%	89.53%	69.26%	61.52%	76.33%	100.00%	-
PBT	349,557	294,795	249,042	214,000	164,324	296,007	376,640	-1.23%
YoY %	18.58%	18.37%	16.37%	30.23%	-44.49%	-21.41%	-	-
Horiz. %	92.81%	78.27%	66.12%	56.82%	43.63%	78.59%	100.00%	-
Tax	-104,024	-88,241	-67,931	-55,111	-44,489	-74,301	-83,961	3.63%
YoY %	-17.89%	-29.90%	-23.26%	-23.88%	40.12%	11.51%	-	-
Horiz. %	123.90%	105.10%	80.91%	65.64%	52.99%	88.49%	100.00%	-
NP	245,533	206,554	181,111	158,889	119,835	221,706	292,679	-2.88%
YoY %	18.87%	14.05%	13.99%	32.59%	-45.95%	-24.25%	-	-
Horiz. %	83.89%	70.57%	61.88%	54.29%	40.94%	75.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	245,047	197,328	173,281	148,981	117,247	221,364	294,340	-3.00%
YoY %	24.18%	13.88%	16.31%	27.07%	-47.03%	-24.79%	-	-
Horiz. %	83.25%	67.04%	58.87%	50.62%	39.83%	75.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.76%	29.93%	27.28%	25.75%	27.07%	25.10%	22.29%	-
YoY %	-0.57%	9.71%	5.94%	-4.88%	7.85%	12.61%	-	-
Horiz. %	133.51%	134.28%	122.39%	115.52%	121.44%	112.61%	100.00%	-
Total Cost	2,201,620	2,396,257	2,002,665	1,530,447	1,380,778	1,639,994	2,146,449	0.42%
YoY %	-8.12%	19.65%	30.85%	10.84%	-15.81%	-23.60%	-	-
Horiz. %	102.57%	111.64%	93.30%	71.30%	64.33%	76.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,858,660	3,641,531	3,520,147	3,447,316	3,423,039	3,471,592	3,447,315	1.89%
YoY %	5.96%	3.45%	2.11%	0.71%	-1.40%	0.70%	-	-
Horiz. %	111.93%	105.63%	102.11%	100.00%	99.30%	100.70%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Dividend
Div	97,107	72,830	64,333	40,299	81,327	109,245	157,474	-7.73%
YoY %	33.33%	13.21%	59.64%	-50.45%	-25.56%	-30.63%	-	-
Horiz. %	61.67%	46.25%	40.85%	25.59%	51.64%	69.37%	100.00%	-
Div Payout %	39.63%	36.91%	37.13%	27.05%	69.36%	49.35%	53.50%	-
YoY %	7.37%	-0.59%	37.26%	-61.00%	40.55%	-7.76%	-	-
Horiz. %	74.07%	68.99%	69.40%	50.56%	129.64%	92.24%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Equity
Net Worth	3,858,660	3,641,531	3,520,147	3,447,316	3,423,039	3,471,592	3,447,315	1.89%
YoY %	5.96%	3.45%	2.11%	0.71%	-1.40%	0.70%	-	-
Horiz. %	111.93%	105.63%	102.11%	100.00%	99.30%	100.70%	100.00%	-
NOSH	2,555,404	2,427,687	2,427,687	2,427,687	2,427,687	2,427,687	2,427,687	0.85%
YoY %	5.26%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	105.26%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Ratio Analysis
NP Margin	10.03%	7.94%	8.29%	9.41%	7.99%	11.91%	12.00%	-
YoY %	26.32%	-4.22%	-11.90%	17.77%	-32.91%	-0.75%	-	-
Horiz. %	83.58%	66.17%	69.08%	78.42%	66.58%	99.25%	100.00%	-
ROE	6.35%	5.42%	4.92%	4.32%	3.43%	6.38%	8.54%	-
YoY %	17.16%	10.16%	13.89%	25.95%	-46.24%	-25.29%	-	-
Horiz. %	74.36%	63.47%	57.61%	50.59%	40.16%	74.71%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Per Share
RPS	95.76	107.21	89.95	69.59	61.81	76.69	100.47	-0.79%
YoY %	-10.68%	19.19%	29.26%	12.59%	-19.40%	-23.67%	-	-
Horiz. %	95.31%	106.71%	89.53%	69.26%	61.52%	76.33%	100.00%	-
EPS	9.59	8.13	7.14	6.14	4.83	9.12	12.12	-3.82%
YoY %	17.96%	13.87%	16.29%	27.12%	-47.04%	-24.75%	-	-
Horiz. %	79.13%	67.08%	58.91%	50.66%	39.85%	75.25%	100.00%	-
DPS	3.80	3.00	2.65	1.66	3.35	4.50	6.50	-8.55%
YoY %	26.67%	13.21%	59.64%	-50.45%	-25.56%	-30.77%	-	-
Horiz. %	58.46%	46.15%	40.77%	25.54%	51.54%	69.23%	100.00%	-
NAPS	1.51	1.50	1.45	1.42	1.41	1.43	1.42	1.02%
YoY %	0.67%	3.45%	2.11%	0.71%	-1.40%	0.70%	-	-
Horiz. %	106.34%	105.63%	102.11%	100.00%	99.30%	100.70%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 2,427,687
RPS	95.76	101.86	85.46	66.11	58.72	72.85	95.45	0.05%
YoY %	-5.99%	19.19%	29.27%	12.59%	-19.40%	-23.68%	-	-
Horiz. %	100.32%	106.72%	89.53%	69.26%	61.52%	76.32%	100.00%	-
EPS	9.59	7.72	6.78	5.83	4.59	8.66	11.52	-3.00%
YoY %	24.22%	13.86%	16.30%	27.02%	-47.00%	-24.83%	-	-
Horiz. %	83.25%	67.01%	58.85%	50.61%	39.84%	75.17%	100.00%	-
DPS	3.80	2.85	2.52	1.58	3.18	4.28	6.16	-7.72%
YoY %	33.33%	13.10%	59.49%	-50.31%	-25.70%	-30.52%	-	-
Horiz. %	61.69%	46.27%	40.91%	25.65%	51.62%	69.48%	100.00%	-
NAPS	1.51	1.425	1.3775	1.349	1.3395	1.3585	1.349	1.89%
YoY %	5.96%	3.45%	2.11%	0.71%	-1.40%	0.70%	-	-
Horiz. %	111.93%	105.63%	102.11%	100.00%	99.30%	100.70%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	-
Price	1.72	0.90	0.49	0.705	0.66	0.75	1.02	-
P/RPS	1.80	0.84	0.54	1.01	1.07	0.98	1.02	9.91%
YoY %	114.29%	55.56%	-46.53%	-5.61%	9.18%	-3.92%	-	-
Horiz. %	176.47%	82.35%	52.94%	99.02%	104.90%	96.08%	100.00%	-
P/EPS	17.94	11.07	6.86	11.49	13.67	8.23	8.41	13.44%
YoY %	62.06%	61.37%	-40.30%	-15.95%	66.10%	-2.14%	-	-
Horiz. %	213.32%	131.63%	81.57%	136.62%	162.54%	97.86%	100.00%	-
EY	5.58	9.03	14.57	8.70	7.32	12.16	11.89	-11.83%
YoY %	-38.21%	-38.02%	67.47%	18.85%	-39.80%	2.27%	-	-
Horiz. %	46.93%	75.95%	122.54%	73.17%	61.56%	102.27%	100.00%	-
DY	2.21	3.33	5.41	2.35	5.08	6.00	6.37	-16.16%
YoY %	-33.63%	-38.45%	130.21%	-53.74%	-15.33%	-5.81%	-	-
Horiz. %	34.69%	52.28%	84.93%	36.89%	79.75%	94.19%	100.00%	-
P/NAPS	1.14	0.60	0.34	0.50	0.47	0.52	0.72	7.95%
YoY %	90.00%	76.47%	-32.00%	6.38%	-9.62%	-27.78%	-	-
Horiz. %	158.33%	83.33%	47.22%	69.44%	65.28%	72.22%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	29/11/24	29/11/23	30/11/22	30/11/21	30/11/20	27/11/19	16/11/18	-
Price	1.69	0.835	0.53	0.74	0.885	0.69	1.03	-
P/RPS	1.76	0.78	0.59	1.06	1.43	0.90	1.03	9.33%
YoY %	125.64%	32.20%	-44.34%	-25.87%	58.89%	-12.62%	-	-
Horiz. %	170.87%	75.73%	57.28%	102.91%	138.83%	87.38%	100.00%	-
P/EPS	17.62	10.27	7.43	12.06	18.32	7.57	8.50	12.90%
YoY %	71.57%	38.22%	-38.39%	-34.17%	142.01%	-10.94%	-	-
Horiz. %	207.29%	120.82%	87.41%	141.88%	215.53%	89.06%	100.00%	-
EY	5.67	9.73	13.47	8.29	5.46	13.21	11.77	-11.45%
YoY %	-41.73%	-27.77%	62.48%	51.83%	-58.67%	12.23%	-	-
Horiz. %	48.17%	82.67%	114.44%	70.43%	46.39%	112.23%	100.00%	-
DY	2.25	3.59	5.00	2.24	3.79	6.52	6.31	-15.77%
YoY %	-37.33%	-28.20%	123.21%	-40.90%	-41.87%	3.33%	-	-
Horiz. %	35.66%	56.89%	79.24%	35.50%	60.06%	103.33%	100.00%	-
P/NAPS	1.12	0.56	0.37	0.52	0.63	0.48	0.73	7.38%
YoY %	100.00%	51.35%	-28.85%	-17.46%	31.25%	-34.25%	-	-
Horiz. %	153.42%	76.71%	50.68%	71.23%	86.30%	65.75%	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