Highlights

[MAHSING] YoY Annualized Quarter Result on 2020-06-30 [#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 -     -24.75%    YoY -     -57.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,339,500 1,863,158 2,348,060 2,901,370 2,966,144 3,129,254 2,694,436 -10.99%
  YoY % -28.11% -20.65% -19.07% -2.18% -5.21% 16.14% -
  Horiz. % 49.71% 69.15% 87.14% 107.68% 110.08% 116.14% 100.00%
PBT 131,162 283,970 364,460 481,082 493,330 495,252 452,598 -18.64%
  YoY % -53.81% -22.08% -24.24% -2.48% -0.39% 9.42% -
  Horiz. % 28.98% 62.74% 80.53% 106.29% 109.00% 109.42% 100.00%
Tax -37,300 -74,094 -81,340 -120,896 -126,486 -119,532 -111,318 -16.65%
  YoY % 49.66% 8.91% 32.72% 4.42% -5.82% -7.38% -
  Horiz. % 33.51% 66.56% 73.07% 108.60% 113.63% 107.38% 100.00%
NP 93,862 209,876 283,120 360,186 366,844 375,720 341,280 -19.34%
  YoY % -55.28% -25.87% -21.40% -1.81% -2.36% 10.09% -
  Horiz. % 27.50% 61.50% 82.96% 105.54% 107.49% 110.09% 100.00%
NP to SH 90,514 210,664 282,664 361,622 367,708 378,768 341,698 -19.84%
  YoY % -57.03% -25.47% -21.83% -1.66% -2.92% 10.85% -
  Horiz. % 26.49% 61.65% 82.72% 105.83% 107.61% 110.85% 100.00%
Tax Rate 28.44 % 26.09 % 22.32 % 25.13 % 25.64 % 24.14 % 24.60 % 2.44%
  YoY % 9.01% 16.89% -11.18% -1.99% 6.21% -1.87% -
  Horiz. % 115.61% 106.06% 90.73% 102.15% 104.23% 98.13% 100.00%
Total Cost 1,245,638 1,653,282 2,064,940 2,541,184 2,599,300 2,753,534 2,353,156 -10.05%
  YoY % -24.66% -19.94% -18.74% -2.24% -5.60% 17.01% -
  Horiz. % 52.93% 70.26% 87.75% 107.99% 110.46% 117.01% 100.00%
Net Worth 3,398,762 3,447,315 3,398,761 3,675,238 3,479,042 2,793,073 1,421,752 15.62%
  YoY % -1.41% 1.43% -7.52% 5.64% 24.56% 96.45% -
  Horiz. % 239.05% 242.47% 239.05% 258.50% 244.70% 196.45% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 3,398,762 3,447,315 3,398,761 3,675,238 3,479,042 2,793,073 1,421,752 15.62%
  YoY % -1.41% 1.43% -7.52% 5.64% 24.56% 96.45% -
  Horiz. % 239.05% 242.47% 239.05% 258.50% 244.70% 196.45% 100.00%
NOSH 2,427,687 2,427,687 2,427,687 2,682,655 2,676,186 2,270,791 1,421,752 9.32%
  YoY % 0.00% 0.00% -9.50% 0.24% 17.85% 59.72% -
  Horiz. % 170.75% 170.75% 170.75% 188.69% 188.23% 159.72% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 7.01 % 11.26 % 12.06 % 12.41 % 12.37 % 12.01 % 12.67 % -9.39%
  YoY % -37.74% -6.63% -2.82% 0.32% 3.00% -5.21% -
  Horiz. % 55.33% 88.87% 95.19% 97.95% 97.63% 94.79% 100.00%
ROE 2.66 % 6.11 % 8.32 % 9.84 % 10.57 % 13.56 % 24.03 % -30.68%
  YoY % -56.46% -26.56% -15.45% -6.91% -22.05% -43.57% -
  Horiz. % 11.07% 25.43% 34.62% 40.95% 43.99% 56.43% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 55.18 76.75 96.72 108.15 110.83 137.80 189.52 -18.57%
  YoY % -28.10% -20.65% -10.57% -2.42% -19.57% -27.29% -
  Horiz. % 29.12% 40.50% 51.03% 57.07% 58.48% 72.71% 100.00%
EPS -0.04 4.94 8.30 13.48 13.74 16.68 17.84 -
  YoY % -100.81% -40.48% -38.43% -1.89% -17.63% -6.50% -
  Horiz. % -0.22% 27.69% 46.52% 75.56% 77.02% 93.50% 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 1.4000 1.4200 1.4000 1.3700 1.3000 1.2300 1.0000 5.76%
  YoY % -1.41% 1.43% 2.19% 5.38% 5.69% 23.00% -
  Horiz. % 140.00% 142.00% 140.00% 137.00% 130.00% 123.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,427,687
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 55.18 76.75 96.72 119.51 122.18 128.90 110.99 -10.99%
  YoY % -28.10% -20.65% -19.07% -2.19% -5.21% 16.14% -
  Horiz. % 49.72% 69.15% 87.14% 107.68% 110.08% 116.14% 100.00%
EPS -0.04 8.68 11.64 14.90 15.15 15.60 14.08 -
  YoY % -100.46% -25.43% -21.88% -1.65% -2.88% 10.80% -
  Horiz. % -0.28% 61.65% 82.67% 105.82% 107.60% 110.80% 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 1.4000 1.4200 1.4000 1.5139 1.4331 1.1505 0.5856 15.62%
  YoY % -1.41% 1.43% -7.52% 5.64% 24.56% 96.47% -
  Horiz. % 239.07% 242.49% 239.07% 258.52% 244.72% 196.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.5300 0.9200 1.0700 1.6200 1.4700 1.6500 2.2800 -
P/RPS 0.96 1.20 1.11 1.50 1.33 1.20 1.20 -3.65%
  YoY % -20.00% 8.11% -26.00% 12.78% 10.83% 0.00% -
  Horiz. % 80.00% 100.00% 92.50% 125.00% 110.83% 100.00% 100.00%
P/EPS 14.22 10.60 9.19 12.02 10.70 9.89 9.49 6.97%
  YoY % 34.15% 15.34% -23.54% 12.34% 8.19% 4.21% -
  Horiz. % 149.84% 111.70% 96.84% 126.66% 112.75% 104.21% 100.00%
EY 7.03 9.43 10.88 8.32 9.35 10.11 10.54 -6.52%
  YoY % -25.45% -13.33% 30.77% -11.02% -7.52% -4.08% -
  Horiz. % 66.70% 89.47% 103.23% 78.94% 88.71% 95.92% 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 0.38 0.65 0.76 1.18 1.13 1.34 2.28 -25.80%
  YoY % -41.54% -14.47% -35.59% 4.42% -15.67% -41.23% -
  Horiz. % 16.67% 28.51% 33.33% 51.75% 49.56% 58.77% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 30/08/19 30/08/18 28/08/17 25/08/16 26/08/15 29/08/14 -
Price 0.7600 0.8650 1.1800 1.5800 1.6100 1.4400 2.4500 -
P/RPS 1.38 1.13 1.22 1.46 1.45 1.04 1.29 1.13%
  YoY % 22.12% -7.38% -16.44% 0.69% 39.42% -19.38% -
  Horiz. % 106.98% 87.60% 94.57% 113.18% 112.40% 80.62% 100.00%
P/EPS 20.38 9.97 10.13 11.72 11.72 8.63 10.19 12.23%
  YoY % 104.41% -1.58% -13.57% 0.00% 35.81% -15.31% -
  Horiz. % 200.00% 97.84% 99.41% 115.01% 115.01% 84.69% 100.00%
EY 4.91 10.03 9.87 8.53 8.53 11.58 9.81 -10.89%
  YoY % -51.05% 1.62% 15.71% 0.00% -26.34% 18.04% -
  Horiz. % 50.05% 102.24% 100.61% 86.95% 86.95% 118.04% 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 0.54 0.61 0.84 1.15 1.24 1.17 2.45 -22.26%
  YoY % -11.48% -27.38% -26.96% -7.26% 5.98% -52.24% -
  Horiz. % 22.04% 24.90% 34.29% 46.94% 50.61% 47.76% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS