[MAHSING] YoY TTM Result on 31-Mar-2017 [#1]

Stock

[MAHSING] MAH SING GROUP BHD

Announcement Date

31-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- -1.28%

YoY- -6.81%

Quarter Report

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
TTM Result
Revenue	1,710,487	2,058,511	2,777,004	2,971,986	3,033,536	3,046,667	2,224,652	-4.28%
YoY %	-16.91%	-25.87%	-6.56%	-2.03%	-0.43%	36.95%	-	-
Horiz. %	76.89%	92.53%	124.83%	133.59%	136.36%	136.95%	100.00%	-
PBT	239,404	335,418	437,852	477,135	499,623	490,701	390,863	-7.83%
YoY %	-28.63%	-23.39%	-8.23%	-4.50%	1.82%	25.54%	-	-
Horiz. %	61.25%	85.81%	112.02%	122.07%	127.83%	125.54%	100.00%	-
Tax	-58,741	-74,788	-104,149	-121,172	-118,407	-121,556	-97,365	-8.07%
YoY %	21.46%	28.19%	14.05%	-2.34%	2.59%	-24.85%	-	-
Horiz. %	60.33%	76.81%	106.97%	124.45%	121.61%	124.85%	100.00%	-
NP	180,663	260,630	333,703	355,963	381,216	369,145	293,498	-7.76%
YoY %	-30.68%	-21.90%	-6.25%	-6.62%	3.27%	25.77%	-	-
Horiz. %	61.56%	88.80%	113.70%	121.28%	129.89%	125.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	175,391	262,395	335,674	356,743	382,819	371,609	294,922	-8.28%
YoY %	-33.16%	-21.83%	-5.91%	-6.81%	3.02%	26.00%	-	-
Horiz. %	59.47%	88.97%	113.82%	120.96%	129.80%	126.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.54%	22.30%	23.79%	25.40%	23.70%	24.77%	24.91%	-
YoY %	10.04%	-6.26%	-6.34%	7.17%	-4.32%	-0.56%	-	-
Horiz. %	98.51%	89.52%	95.50%	101.97%	95.14%	99.44%	100.00%	-
Total Cost	1,529,824	1,797,881	2,443,301	2,616,023	2,652,320	2,677,522	1,931,154	-3.80%
YoY %	-14.91%	-26.42%	-6.60%	-1.37%	-0.94%	38.65%	-	-
Horiz. %	79.22%	93.10%	126.52%	135.46%	137.34%	138.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,495,870	3,520,146	3,495,345	3,349,096	3,974,734	1,659,278	1,414,595	16.25%
YoY %	-0.69%	0.71%	4.37%	-15.74%	139.55%	17.30%	-	-
Horiz. %	247.13%	248.84%	247.09%	236.75%	280.98%	117.30%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	81,327	109,245	157,474	156,754	156,458	95,909	111,116	-5.06%
YoY %	-25.56%	-30.63%	0.46%	0.19%	63.13%	-13.69%	-	-
Horiz. %	73.19%	98.32%	141.72%	141.07%	140.81%	86.31%	100.00%	-
Div Payout %	46.37%	41.63%	46.91%	43.94%	40.87%	25.81%	37.68%	-
YoY %	11.39%	-11.26%	6.76%	7.51%	58.35%	-31.50%	-	-
Horiz. %	123.06%	110.48%	124.50%	116.61%	108.47%	68.50%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	3,495,870	3,520,146	3,495,345	3,349,096	3,974,734	1,659,278	1,414,595	16.25%
YoY %	-0.69%	0.71%	4.37%	-15.74%	139.55%	17.30%	-	-
Horiz. %	247.13%	248.84%	247.09%	236.75%	280.98%	117.30%	100.00%	-
NOSH	2,427,687	2,427,687	2,427,687	2,409,422	2,988,521	1,659,278	1,414,595	9.41%
YoY %	0.00%	0.00%	0.76%	-19.38%	80.11%	17.30%	-	-
Horiz. %	171.62%	171.62%	171.62%	170.33%	211.26%	117.30%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	10.56%	12.66%	12.02%	11.98%	12.57%	12.12%	13.19%	-
YoY %	-16.59%	5.32%	0.33%	-4.69%	3.71%	-8.11%	-	-
Horiz. %	80.06%	95.98%	91.13%	90.83%	95.30%	91.89%	100.00%	-
ROE	5.02%	7.45%	9.60%	10.65%	9.63%	22.40%	20.85%	-
YoY %	-32.62%	-22.40%	-9.86%	10.59%	-57.01%	7.43%	-	-
Horiz. %	24.08%	35.73%	46.04%	51.08%	46.19%	107.43%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	70.46	84.79	114.41	123.35	101.51	183.61	157.26	-12.51%
YoY %	-16.90%	-25.89%	-7.25%	21.52%	-44.71%	16.76%	-	-
Horiz. %	44.80%	53.92%	72.75%	78.44%	64.55%	116.76%	100.00%	-
EPS	7.22	10.81	13.83	14.81	12.81	22.40	20.85	-16.18%
YoY %	-33.21%	-21.84%	-6.62%	15.61%	-42.81%	7.43%	-	-
Horiz. %	34.63%	51.85%	66.33%	71.03%	61.44%	107.43%	100.00%	-
DPS	3.35	4.50	6.49	6.50	5.24	5.78	7.86	-13.23%
YoY %	-25.56%	-30.66%	-0.15%	24.05%	-9.34%	-26.46%	-	-
Horiz. %	42.62%	57.25%	82.57%	82.70%	66.67%	73.54%	100.00%	-
NAPS	1.44	1.45	1.44	1.39	1.33	1.00	1.00	6.25%
YoY %	-0.69%	0.69%	3.60%	4.51%	33.00%	0.00%	-	-
Horiz. %	144.00%	145.00%	144.00%	139.00%	133.00%	100.00%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 2,409,422
RPS	67.33	81.03	109.31	116.98	119.40	119.92	87.57	-4.28%
YoY %	-16.91%	-25.87%	-6.56%	-2.03%	-0.43%	36.94%	-	-
Horiz. %	76.89%	92.53%	124.83%	133.58%	136.35%	136.94%	100.00%	-
EPS	6.90	10.33	13.21	14.04	15.07	14.63	11.61	-8.29%
YoY %	-33.20%	-21.80%	-5.91%	-6.83%	3.01%	26.01%	-	-
Horiz. %	59.43%	88.98%	113.78%	120.93%	129.80%	126.01%	100.00%	-
DPS	3.20	4.30	6.20	6.17	6.16	3.78	4.37	-5.05%
YoY %	-25.58%	-30.65%	0.49%	0.16%	62.96%	-13.50%	-	-
Horiz. %	73.23%	98.40%	141.88%	141.19%	140.96%	86.50%	100.00%	-
NAPS	1.376	1.3856	1.3758	1.3183	1.5645	0.6531	0.5568	16.25%
YoY %	-0.69%	0.71%	4.36%	-15.74%	139.55%	17.30%	-	-
Horiz. %	247.13%	248.85%	247.09%	236.76%	280.98%	117.30%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	0.38	0.93	1.00	1.45	1.42	2.06	2.18	-
P/RPS	0.54	1.10	0.87	1.18	1.40	1.12	1.39	-14.56%
YoY %	-50.91%	26.44%	-26.27%	-15.71%	25.00%	-19.42%	-	-
Horiz. %	38.85%	79.14%	62.59%	84.89%	100.72%	80.58%	100.00%	-
P/EPS	5.26	8.60	7.23	9.79	11.09	9.20	10.46	-10.81%
YoY %	-38.84%	18.95%	-26.15%	-11.72%	20.54%	-12.05%	-	-
Horiz. %	50.29%	82.22%	69.12%	93.59%	106.02%	87.95%	100.00%	-
EY	19.01	11.62	13.83	10.21	9.02	10.87	9.56	12.12%
YoY %	63.60%	-15.98%	35.46%	13.19%	-17.02%	13.70%	-	-
Horiz. %	198.85%	121.55%	144.67%	106.80%	94.35%	113.70%	100.00%	-
DY	8.82	4.84	6.49	4.48	3.69	2.81	3.60	16.09%
YoY %	82.23%	-25.42%	44.87%	21.41%	31.32%	-21.94%	-	-
Horiz. %	245.00%	134.44%	180.28%	124.44%	102.50%	78.06%	100.00%	-
P/NAPS	0.26	0.64	0.69	1.04	1.07	2.06	2.18	-29.81%
YoY %	-59.38%	-7.25%	-33.65%	-2.80%	-48.06%	-5.50%	-	-
Horiz. %	11.93%	29.36%	31.65%	47.71%	49.08%	94.50%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	29/05/20	30/05/19	31/05/18	31/05/17	26/05/16	28/05/15	29/05/14	-
Price	0.465	0.905	1.10	1.56	1.50	2.12	2.26	-
P/RPS	0.66	1.07	0.96	1.26	1.48	1.15	1.44	-12.18%
YoY %	-38.32%	11.46%	-23.81%	-14.86%	28.70%	-20.14%	-	-
Horiz. %	45.83%	74.31%	66.67%	87.50%	102.78%	79.86%	100.00%	-
P/EPS	6.44	8.37	7.95	10.54	11.71	9.47	10.84	-8.30%
YoY %	-23.06%	5.28%	-24.57%	-9.99%	23.65%	-12.64%	-	-
Horiz. %	59.41%	77.21%	73.34%	97.23%	108.03%	87.36%	100.00%	-
EY	15.54	11.94	12.57	9.49	8.54	10.56	9.22	9.08%
YoY %	30.15%	-5.01%	32.46%	11.12%	-19.13%	14.53%	-	-
Horiz. %	168.55%	129.50%	136.33%	102.93%	92.62%	114.53%	100.00%	-
DY	7.20	4.97	5.90	4.17	3.49	2.73	3.48	12.86%
YoY %	44.87%	-15.76%	41.49%	19.48%	27.84%	-21.55%	-	-
Horiz. %	206.90%	142.82%	169.54%	119.83%	100.29%	78.45%	100.00%	-
P/NAPS	0.32	0.62	0.76	1.12	1.13	2.12	2.26	-27.78%
YoY %	-48.39%	-18.42%	-32.14%	-0.88%	-46.70%	-6.19%	-	-
Horiz. %	14.16%	27.43%	33.63%	49.56%	50.00%	93.81%	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