[MAHSING] QoQ TTM Result on 30-Jun-2014 [#2]

Stock

[MAHSING] MAH SING GROUP BHD

Announcement Date

29-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- 5.85%

YoY- 24.9%

Quarter Report

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
TTM Result
Revenue	3,046,667	2,904,723	2,630,979	2,453,922	2,224,652	2,005,596	1,876,831	38.16%
YoY %	4.89%	10.40%	7.22%	10.31%	10.92%	6.86%	-	-
Horiz. %	162.33%	154.77%	140.18%	130.75%	118.53%	106.86%	100.00%	-
PBT	490,701	471,631	436,735	409,564	390,863	371,504	352,643	24.66%
YoY %	4.04%	7.99%	6.63%	4.78%	5.21%	5.35%	-	-
Horiz. %	139.15%	133.74%	123.85%	116.14%	110.84%	105.35%	100.00%	-
Tax	-121,556	-116,721	-106,426	-99,064	-97,365	-92,243	-87,802	24.24%
YoY %	-4.14%	-9.67%	-7.43%	-1.74%	-5.55%	-5.06%	-	-
Horiz. %	138.44%	132.94%	121.21%	112.83%	110.89%	105.06%	100.00%	-
NP	369,145	354,910	330,309	310,500	293,498	279,261	264,841	24.80%
YoY %	4.01%	7.45%	6.38%	5.79%	5.10%	5.44%	-	-
Horiz. %	139.38%	134.01%	124.72%	117.24%	110.82%	105.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	371,609	356,496	331,713	312,165	294,922	280,616	265,317	25.20%
YoY %	4.24%	7.47%	6.26%	5.85%	5.10%	5.77%	-	-
Horiz. %	140.06%	134.37%	125.03%	117.66%	111.16%	105.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.77%	24.75%	24.37%	24.19%	24.91%	24.83%	24.90%	-
YoY %	0.08%	1.56%	0.74%	-2.89%	0.32%	-0.28%	-	-
Horiz. %	99.48%	99.40%	97.87%	97.15%	100.04%	99.72%	100.00%	-
Total Cost	2,677,522	2,549,813	2,300,670	2,143,422	1,931,154	1,726,335	1,611,990	40.29%
YoY %	5.01%	10.83%	7.34%	10.99%	11.86%	7.09%	-	-
Horiz. %	166.10%	158.18%	142.72%	132.97%	119.80%	107.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,659,278	1,475,532	1,466,535	1,428,920	1,414,595	1,916,762	1,803,012	-5.39%
YoY %	12.45%	0.61%	2.63%	1.01%	-26.20%	6.31%	-	-
Horiz. %	92.03%	81.84%	81.34%	79.25%	78.46%	106.31%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Dividend
Div	95,909	95,909	111,116	111,116	111,116	111,116	63,792	31.27%
YoY %	0.00%	-13.69%	0.00%	0.00%	0.00%	74.18%	-	-
Horiz. %	150.35%	150.35%	174.18%	174.18%	174.18%	174.18%	100.00%	-
Div Payout %	25.81%	26.90%	33.50%	35.60%	37.68%	39.60%	24.04%	-
YoY %	-4.05%	-19.70%	-5.90%	-5.52%	-4.85%	64.73%	-	-
Horiz. %	107.36%	111.90%	139.35%	148.09%	156.74%	164.73%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Equity
Net Worth	1,659,278	1,475,532	1,466,535	1,428,920	1,414,595	1,916,762	1,803,012	-5.39%
YoY %	12.45%	0.61%	2.63%	1.01%	-26.20%	6.31%	-	-
Horiz. %	92.03%	81.84%	81.34%	79.25%	78.46%	106.31%	100.00%	-
NOSH	1,659,278	1,475,532	1,466,535	1,428,920	1,414,595	1,388,958	1,365,918	13.86%
YoY %	12.45%	0.61%	2.63%	1.01%	1.85%	1.69%	-	-
Horiz. %	121.48%	108.02%	107.37%	104.61%	103.56%	101.69%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Ratio Analysis
NP Margin	12.12%	12.22%	12.55%	12.65%	13.19%	13.92%	14.11%	-
YoY %	-0.82%	-2.63%	-0.79%	-4.09%	-5.24%	-1.35%	-	-
Horiz. %	85.90%	86.61%	88.94%	89.65%	93.48%	98.65%	100.00%	-
ROE	22.40%	24.16%	22.62%	21.85%	20.85%	14.64%	14.72%	-
YoY %	-7.28%	6.81%	3.52%	4.80%	42.42%	-0.54%	-	-
Horiz. %	152.17%	164.13%	153.67%	148.44%	141.64%	99.46%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Per Share
RPS	183.61	196.86	179.40	171.73	157.26	144.40	137.40	21.34%
YoY %	-6.73%	9.73%	4.47%	9.20%	8.91%	5.09%	-	-
Horiz. %	133.63%	143.28%	130.57%	124.99%	114.45%	105.09%	100.00%	-
EPS	22.40	24.16	22.62	21.85	20.85	20.20	19.42	9.99%
YoY %	-7.28%	6.81%	3.52%	4.80%	3.22%	4.02%	-	-
Horiz. %	115.35%	124.41%	116.48%	112.51%	107.36%	104.02%	100.00%	-
DPS	5.78	6.50	7.58	7.78	7.86	8.00	4.67	15.29%
YoY %	-11.08%	-14.25%	-2.57%	-1.02%	-1.75%	71.31%	-	-
Horiz. %	123.77%	139.19%	162.31%	166.60%	168.31%	171.31%	100.00%	-
NAPS	1.00	1.00	1.00	1.00	1.00	1.38	1.32	-16.91%
YoY %	0.00%	0.00%	0.00%	0.00%	-27.54%	4.55%	-	-
Horiz. %	75.76%	75.76%	75.76%	75.76%	75.76%	104.55%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,428,920
RPS	119.00	113.46	102.77	95.85	86.90	78.34	73.31	38.16%
YoY %	4.88%	10.40%	7.22%	10.30%	10.93%	6.86%	-	-
Horiz. %	162.32%	154.77%	140.19%	130.75%	118.54%	106.86%	100.00%	-
EPS	14.52	13.92	12.96	12.19	11.52	10.96	10.36	25.26%
YoY %	4.31%	7.41%	6.32%	5.82%	5.11%	5.79%	-	-
Horiz. %	140.15%	134.36%	125.10%	117.66%	111.20%	105.79%	100.00%	-
DPS	3.75	3.75	4.34	4.34	4.34	4.34	2.49	31.42%
YoY %	0.00%	-13.59%	0.00%	0.00%	0.00%	74.30%	-	-
Horiz. %	150.60%	150.60%	174.30%	174.30%	174.30%	174.30%	100.00%	-
NAPS	0.6481	0.5763	0.5728	0.5581	0.5525	0.7487	0.7043	-5.39%
YoY %	12.46%	0.61%	2.63%	1.01%	-26.21%	6.30%	-	-
Horiz. %	92.02%	81.83%	81.33%	79.24%	78.45%	106.30%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	-
Price	2.06	2.26	2.43	2.28	2.18	2.26	2.21	-
P/RPS	1.12	1.15	1.35	1.33	1.39	1.57	1.61	-21.50%
YoY %	-2.61%	-14.81%	1.50%	-4.32%	-11.46%	-2.48%	-	-
Horiz. %	69.57%	71.43%	83.85%	82.61%	86.34%	97.52%	100.00%	-
P/EPS	9.20	9.35	10.74	10.44	10.46	11.19	11.38	-13.22%
YoY %	-1.60%	-12.94%	2.87%	-0.19%	-6.52%	-1.67%	-	-
Horiz. %	80.84%	82.16%	94.38%	91.74%	91.92%	98.33%	100.00%	-
EY	10.87	10.69	9.31	9.58	9.56	8.94	8.79	15.22%
YoY %	1.68%	14.82%	-2.82%	0.21%	6.94%	1.71%	-	-
Horiz. %	123.66%	121.62%	105.92%	108.99%	108.76%	101.71%	100.00%	-
DY	2.81	2.88	3.12	3.41	3.60	3.54	2.11	21.06%
YoY %	-2.43%	-7.69%	-8.50%	-5.28%	1.69%	67.77%	-	-
Horiz. %	133.18%	136.49%	147.87%	161.61%	170.62%	167.77%	100.00%	-
P/NAPS	2.06	2.26	2.43	2.28	2.18	1.64	1.67	15.03%
YoY %	-8.85%	-7.00%	6.58%	4.59%	32.93%	-1.80%	-	-
Horiz. %	123.35%	135.33%	145.51%	136.53%	130.54%	98.20%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	28/05/15	16/02/15	20/11/14	29/08/14	29/05/14	28/02/14	11/11/13	-
Price	2.12	2.00	2.31	2.45	2.26	2.07	2.16	-
P/RPS	1.15	1.02	1.29	1.43	1.44	1.43	1.57	-18.75%
YoY %	12.75%	-20.93%	-9.79%	-0.69%	0.70%	-8.92%	-	-
Horiz. %	73.25%	64.97%	82.17%	91.08%	91.72%	91.08%	100.00%	-
P/EPS	9.47	8.28	10.21	11.21	10.84	10.25	11.12	-10.16%
YoY %	14.37%	-18.90%	-8.92%	3.41%	5.76%	-7.82%	-	-
Horiz. %	85.16%	74.46%	91.82%	100.81%	97.48%	92.18%	100.00%	-
EY	10.56	12.08	9.79	8.92	9.22	9.76	8.99	11.33%
YoY %	-12.58%	23.39%	9.75%	-3.25%	-5.53%	8.57%	-	-
Horiz. %	117.46%	134.37%	108.90%	99.22%	102.56%	108.57%	100.00%	-
DY	2.73	3.25	3.28	3.17	3.48	3.86	2.16	16.91%
YoY %	-16.00%	-0.91%	3.47%	-8.91%	-9.84%	78.70%	-	-
Horiz. %	126.39%	150.46%	151.85%	146.76%	161.11%	178.70%	100.00%	-
P/NAPS	2.12	2.00	2.31	2.45	2.26	1.50	1.64	18.68%
YoY %	6.00%	-13.42%	-5.71%	8.41%	50.67%	-8.54%	-	-
Horiz. %	129.27%	121.95%	140.85%	149.39%	137.80%	91.46%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 15:05:00

EMA 5

5 Mins

BUY

2024-05-16 15:00:00

EMA 5

5 Mins

SELL

2024-05-16 12:25:00

EMA 5

5 Mins

BUY

2024-05-16 12:20:00

EMA 5

5 Mins

SELL

2024-05-16 11:55:00

TURTLE SYSTEM 20

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

634

HARTA

HARTALEGA HOLDINGS BHD

567

MPI

MALAYSIAN PACIFIC INDUSTRIES

431

PTRANS

PERAK TRANSIT BERHAD

422

HLIND

HONG LEONG INDUSTRIES BHD

414

YTLPOWR

YTL POWER INTERNATIONAL BHD

411

MYEG

MY E.G. SERVICES BHD

378

MBSB

MALAYSIA BUILDING SOCIETY BHD

337

SUPERMX

SUPERMAX CORPORATION BHD

318

Daily Stocks

HSI-CXG

0.23

+0.025

278,010,300

REVENUE

0.235

-0.01

271,524,400

TOPGLOV

1.18

-0.08

247,469,200

HSI-HUZ

0.205

-0.04

232,343,800

MQTECH

0.015

-0.005

156,841,100

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.345

-0.035

94,381,200

MYEG

1.05

+0.02

86,427,000

SUPERMX

0.99

-0.09

84,617,400

SINKUNG

0.15

+0.01

83,119,100

More active Stocks

MPI

33.52

+1.00

155,300

F&N

33.24

+0.76

192,400

HEIM

24.80

+0.60

281,800

UTDPLT

26.20

+0.58

261,700

NESTLE

129.50

+0.50

27,100

CARLSBG

20.10

+0.48

328,100

PANAMY

19.62

+0.36

16,200

KSENG

6.31

+0.33

494,900

ALLIANZ

22.00

+0.32

30,700

TOMEI

2.04

+0.30

3,117,600

More gainer Stocks

AJI

16.20

-0.36

182,900

AIRPORT

10.12

-0.28

21,538,400

HARTA

3.55

-0.27

31,018,000

KOSSAN

2.48

-0.26

18,894,400

DLADY

32.72

-0.22

2,100

KOSSAN-C60

0.585

-0.195

341,000

AHEALTH

2.92

-0.15

756,000

ICAP

3.31

-0.13

314,600

HLBANK

19.30

-0.12

155,100

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More