[MAHSING] YoY 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. %

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
TTM Result
Revenue	1,572,943	1,710,487	2,058,511	2,777,004	2,971,986	3,033,536	3,046,667	-10.42%
YoY %	-8.04%	-16.91%	-25.87%	-6.56%	-2.03%	-0.43%	-	-
Horiz. %	51.63%	56.14%	67.57%	91.15%	97.55%	99.57%	100.00%	-
PBT	166,695	239,404	335,418	437,852	477,135	499,623	490,701	-16.45%
YoY %	-30.37%	-28.63%	-23.39%	-8.23%	-4.50%	1.82%	-	-
Horiz. %	33.97%	48.79%	68.35%	89.23%	97.24%	101.82%	100.00%	-
Tax	-51,492	-58,741	-74,788	-104,149	-121,172	-118,407	-121,556	-13.32%
YoY %	12.34%	21.46%	28.19%	14.05%	-2.34%	2.59%	-	-
Horiz. %	42.36%	48.32%	61.53%	85.68%	99.68%	97.41%	100.00%	-
NP	115,203	180,663	260,630	333,703	355,963	381,216	369,145	-17.62%
YoY %	-36.23%	-30.68%	-21.90%	-6.25%	-6.62%	3.27%	-	-
Horiz. %	31.21%	48.94%	70.60%	90.40%	96.43%	103.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	110,605	175,391	262,395	335,674	356,743	382,819	371,609	-18.27%
YoY %	-36.94%	-33.16%	-21.83%	-5.91%	-6.81%	3.02%	-	-
Horiz. %	29.76%	47.20%	70.61%	90.33%	96.00%	103.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.89%	24.54%	22.30%	23.79%	25.40%	23.70%	24.77%	-
YoY %	25.88%	10.04%	-6.26%	-6.34%	7.17%	-4.32%	-	-
Horiz. %	124.71%	99.07%	90.03%	96.04%	102.54%	95.68%	100.00%	-
Total Cost	1,457,740	1,529,824	1,797,881	2,443,301	2,616,023	2,652,320	2,677,522	-9.62%
YoY %	-4.71%	-14.91%	-26.42%	-6.60%	-1.37%	-0.94%	-	-
Horiz. %	54.44%	57.14%	67.15%	91.25%	97.70%	99.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,447,316	3,495,870	3,520,146	3,495,345	3,349,096	3,974,734	1,659,278	12.94%
YoY %	-1.39%	-0.69%	0.71%	4.37%	-15.74%	139.55%	-	-
Horiz. %	207.76%	210.69%	212.15%	210.65%	201.84%	239.55%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	40,299	81,327	109,245	157,474	156,754	156,458	95,909	-13.44%
YoY %	-50.45%	-25.56%	-30.63%	0.46%	0.19%	63.13%	-	-
Horiz. %	42.02%	84.80%	113.90%	164.19%	163.44%	163.13%	100.00%	-
Div Payout %	36.44%	46.37%	41.63%	46.91%	43.94%	40.87%	25.81%	-
YoY %	-21.41%	11.39%	-11.26%	6.76%	7.51%	58.35%	-	-
Horiz. %	141.19%	179.66%	161.29%	181.75%	170.24%	158.35%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	3,447,316	3,495,870	3,520,146	3,495,345	3,349,096	3,974,734	1,659,278	12.94%
YoY %	-1.39%	-0.69%	0.71%	4.37%	-15.74%	139.55%	-	-
Horiz. %	207.76%	210.69%	212.15%	210.65%	201.84%	239.55%	100.00%	-
NOSH	2,427,687	2,427,687	2,427,687	2,427,687	2,409,422	2,988,521	1,659,278	6.54%
YoY %	0.00%	0.00%	0.00%	0.76%	-19.38%	80.11%	-	-
Horiz. %	146.31%	146.31%	146.31%	146.31%	145.21%	180.11%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	7.32%	10.56%	12.66%	12.02%	11.98%	12.57%	12.12%	-
YoY %	-30.68%	-16.59%	5.32%	0.33%	-4.69%	3.71%	-	-
Horiz. %	60.40%	87.13%	104.46%	99.17%	98.84%	103.71%	100.00%	-
ROE	3.21%	5.02%	7.45%	9.60%	10.65%	9.63%	22.40%	-
YoY %	-36.06%	-32.62%	-22.40%	-9.86%	10.59%	-57.01%	-	-
Horiz. %	14.33%	22.41%	33.26%	42.86%	47.54%	42.99%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	64.79	70.46	84.79	114.41	123.35	101.51	183.61	-15.92%
YoY %	-8.05%	-16.90%	-25.89%	-7.25%	21.52%	-44.71%	-	-
Horiz. %	35.29%	38.37%	46.18%	62.31%	67.18%	55.29%	100.00%	-
EPS	4.56	7.22	10.81	13.83	14.81	12.81	22.40	-23.28%
YoY %	-36.84%	-33.21%	-21.84%	-6.62%	15.61%	-42.81%	-	-
Horiz. %	20.36%	32.23%	48.26%	61.74%	66.12%	57.19%	100.00%	-
DPS	1.66	3.35	4.50	6.49	6.50	5.24	5.78	-18.75%
YoY %	-50.45%	-25.56%	-30.66%	-0.15%	24.05%	-9.34%	-	-
Horiz. %	28.72%	57.96%	77.85%	112.28%	112.46%	90.66%	100.00%	-
NAPS	1.42	1.44	1.45	1.44	1.39	1.33	1.00	6.01%
YoY %	-1.39%	-0.69%	0.69%	3.60%	4.51%	33.00%	-	-
Horiz. %	142.00%	144.00%	145.00%	144.00%	139.00%	133.00%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 2,427,687
RPS	61.55	66.94	80.56	108.67	116.30	118.71	119.22	-10.42%
YoY %	-8.05%	-16.91%	-25.87%	-6.56%	-2.03%	-0.43%	-	-
Horiz. %	51.63%	56.15%	67.57%	91.15%	97.55%	99.57%	100.00%	-
EPS	4.33	6.86	10.27	13.14	13.96	14.98	14.54	-18.26%
YoY %	-36.88%	-33.20%	-21.84%	-5.87%	-6.81%	3.03%	-	-
Horiz. %	29.78%	47.18%	70.63%	90.37%	96.01%	103.03%	100.00%	-
DPS	1.58	3.18	4.28	6.16	6.13	6.12	3.75	-13.40%
YoY %	-50.31%	-25.70%	-30.52%	0.49%	0.16%	63.20%	-	-
Horiz. %	42.13%	84.80%	114.13%	164.27%	163.47%	163.20%	100.00%	-
NAPS	1.349	1.368	1.3775	1.3678	1.3106	1.5554	0.6493	12.94%
YoY %	-1.39%	-0.69%	0.71%	4.36%	-15.74%	139.55%	-	-
Horiz. %	207.76%	210.69%	212.15%	210.66%	201.85%	239.55%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	0.845	0.38	0.93	1.00	1.45	1.42	2.06	-
P/RPS	1.30	0.54	1.10	0.87	1.18	1.40	1.12	2.51%
YoY %	140.74%	-50.91%	26.44%	-26.27%	-15.71%	25.00%	-	-
Horiz. %	116.07%	48.21%	98.21%	77.68%	105.36%	125.00%	100.00%	-
P/EPS	18.55	5.26	8.60	7.23	9.79	11.09	9.20	12.38%
YoY %	252.66%	-38.84%	18.95%	-26.15%	-11.72%	20.54%	-	-
Horiz. %	201.63%	57.17%	93.48%	78.59%	106.41%	120.54%	100.00%	-
EY	5.39	19.01	11.62	13.83	10.21	9.02	10.87	-11.02%
YoY %	-71.65%	63.60%	-15.98%	35.46%	13.19%	-17.02%	-	-
Horiz. %	49.59%	174.89%	106.90%	127.23%	93.93%	82.98%	100.00%	-
DY	1.96	8.82	4.84	6.49	4.48	3.69	2.81	-5.82%
YoY %	-77.78%	82.23%	-25.42%	44.87%	21.41%	31.32%	-	-
Horiz. %	69.75%	313.88%	172.24%	230.96%	159.43%	131.32%	100.00%	-
P/NAPS	0.60	0.26	0.64	0.69	1.04	1.07	2.06	-18.56%
YoY %	130.77%	-59.38%	-7.25%	-33.65%	-2.80%	-48.06%	-	-
Horiz. %	29.13%	12.62%	31.07%	33.50%	50.49%	51.94%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	31/05/21	29/05/20	30/05/19	31/05/18	31/05/17	26/05/16	28/05/15	-
Price	0.915	0.465	0.905	1.10	1.56	1.50	2.12	-
P/RPS	1.41	0.66	1.07	0.96	1.26	1.48	1.15	3.45%
YoY %	113.64%	-38.32%	11.46%	-23.81%	-14.86%	28.70%	-	-
Horiz. %	122.61%	57.39%	93.04%	83.48%	109.57%	128.70%	100.00%	-
P/EPS	20.08	6.44	8.37	7.95	10.54	11.71	9.47	13.33%
YoY %	211.80%	-23.06%	5.28%	-24.57%	-9.99%	23.65%	-	-
Horiz. %	212.04%	68.00%	88.38%	83.95%	111.30%	123.65%	100.00%	-
EY	4.98	15.54	11.94	12.57	9.49	8.54	10.56	-11.76%
YoY %	-67.95%	30.15%	-5.01%	32.46%	11.12%	-19.13%	-	-
Horiz. %	47.16%	147.16%	113.07%	119.03%	89.87%	80.87%	100.00%	-
DY	1.81	7.20	4.97	5.90	4.17	3.49	2.73	-6.61%
YoY %	-74.86%	44.87%	-15.76%	41.49%	19.48%	27.84%	-	-
Horiz. %	66.30%	263.74%	182.05%	216.12%	152.75%	127.84%	100.00%	-
P/NAPS	0.64	0.32	0.62	0.76	1.12	1.13	2.12	-18.08%
YoY %	100.00%	-48.39%	-18.42%	-32.14%	-0.88%	-46.70%	-	-
Horiz. %	30.19%	15.09%	29.25%	35.85%	52.83%	53.30%	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