[MAHSING] QoQ TTM Result on 31-Mar-2014 [#1]

Stock

[MAHSING] MAH SING GROUP BHD

Announcement Date

29-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- 5.1%

YoY- 22.8%

Quarter Report

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
TTM Result
Revenue	2,904,723	2,630,979	2,453,922	2,224,652	2,005,596	1,876,831	1,761,177	39.46%
YoY %	10.40%	7.22%	10.31%	10.92%	6.86%	6.57%	-	-
Horiz. %	164.93%	149.39%	139.33%	126.32%	113.88%	106.57%	100.00%	-
PBT	471,631	436,735	409,564	390,863	371,504	352,643	336,640	25.12%
YoY %	7.99%	6.63%	4.78%	5.21%	5.35%	4.75%	-	-
Horiz. %	140.10%	129.73%	121.66%	116.11%	110.36%	104.75%	100.00%	-
Tax	-116,721	-106,426	-99,064	-97,365	-92,243	-87,802	-85,601	22.89%
YoY %	-9.67%	-7.43%	-1.74%	-5.55%	-5.06%	-2.57%	-	-
Horiz. %	136.35%	124.33%	115.73%	113.74%	107.76%	102.57%	100.00%	-
NP	354,910	330,309	310,500	293,498	279,261	264,841	251,039	25.88%
YoY %	7.45%	6.38%	5.79%	5.10%	5.44%	5.50%	-	-
Horiz. %	141.38%	131.58%	123.69%	116.91%	111.24%	105.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	356,496	331,713	312,165	294,922	280,616	265,317	249,931	26.63%
YoY %	7.47%	6.26%	5.85%	5.10%	5.77%	6.16%	-	-
Horiz. %	142.64%	132.72%	124.90%	118.00%	112.28%	106.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.75%	24.37%	24.19%	24.91%	24.83%	24.90%	25.43%	-
YoY %	1.56%	0.74%	-2.89%	0.32%	-0.28%	-2.08%	-	-
Horiz. %	97.33%	95.83%	95.12%	97.96%	97.64%	97.92%	100.00%	-
Total Cost	2,549,813	2,300,670	2,143,422	1,931,154	1,726,335	1,611,990	1,510,138	41.65%
YoY %	10.83%	7.34%	10.99%	11.86%	7.09%	6.74%	-	-
Horiz. %	168.85%	152.35%	141.94%	127.88%	114.32%	106.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,475,532	1,466,535	1,428,920	1,414,595	1,916,762	1,803,012	2,025,899	-19.00%
YoY %	0.61%	2.63%	1.01%	-26.20%	6.31%	-11.00%	-	-
Horiz. %	72.83%	72.39%	70.53%	69.83%	94.61%	89.00%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	95,909	111,116	111,116	111,116	111,116	63,792	63,792	31.14%
YoY %	-13.69%	0.00%	0.00%	0.00%	74.18%	0.00%	-	-
Horiz. %	150.35%	174.18%	174.18%	174.18%	174.18%	100.00%	100.00%	-
Div Payout %	26.90%	33.50%	35.60%	37.68%	39.60%	24.04%	25.52%	-
YoY %	-19.70%	-5.90%	-5.52%	-4.85%	64.73%	-5.80%	-	-
Horiz. %	105.41%	131.27%	139.50%	147.65%	155.17%	94.20%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	1,475,532	1,466,535	1,428,920	1,414,595	1,916,762	1,803,012	2,025,899	-19.00%
YoY %	0.61%	2.63%	1.01%	-26.20%	6.31%	-11.00%	-	-
Horiz. %	72.83%	72.39%	70.53%	69.83%	94.61%	89.00%	100.00%	-
NOSH	1,475,532	1,466,535	1,428,920	1,414,595	1,388,958	1,365,918	1,350,599	6.05%
YoY %	0.61%	2.63%	1.01%	1.85%	1.69%	1.13%	-	-
Horiz. %	109.25%	108.58%	105.80%	104.74%	102.84%	101.13%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	12.22%	12.55%	12.65%	13.19%	13.92%	14.11%	14.25%	-
YoY %	-2.63%	-0.79%	-4.09%	-5.24%	-1.35%	-0.98%	-	-
Horiz. %	85.75%	88.07%	88.77%	92.56%	97.68%	99.02%	100.00%	-
ROE	24.16%	22.62%	21.85%	20.85%	14.64%	14.72%	12.34%	-
YoY %	6.81%	3.52%	4.80%	42.42%	-0.54%	19.29%	-	-
Horiz. %	195.79%	183.31%	177.07%	168.96%	118.64%	119.29%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	196.86	179.40	171.73	157.26	144.40	137.40	130.40	31.50%
YoY %	9.73%	4.47%	9.20%	8.91%	5.09%	5.37%	-	-
Horiz. %	150.97%	137.58%	131.69%	120.60%	110.74%	105.37%	100.00%	-
EPS	24.16	22.62	21.85	20.85	20.20	19.42	18.51	19.37%
YoY %	6.81%	3.52%	4.80%	3.22%	4.02%	4.92%	-	-
Horiz. %	130.52%	122.20%	118.04%	112.64%	109.13%	104.92%	100.00%	-
DPS	6.50	7.58	7.78	7.86	8.00	4.67	4.72	23.70%
YoY %	-14.25%	-2.57%	-1.02%	-1.75%	71.31%	-1.06%	-	-
Horiz. %	137.71%	160.59%	164.83%	166.53%	169.49%	98.94%	100.00%	-
NAPS	1.00	1.00	1.00	1.00	1.38	1.32	1.50	-23.62%
YoY %	0.00%	0.00%	0.00%	-27.54%	4.55%	-12.00%	-	-
Horiz. %	66.67%	66.67%	66.67%	66.67%	92.00%	88.00%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,414,595
RPS	113.46	102.77	95.85	86.90	78.34	73.31	68.79	39.47%
YoY %	10.40%	7.22%	10.30%	10.93%	6.86%	6.57%	-	-
Horiz. %	164.94%	149.40%	139.34%	126.33%	113.88%	106.57%	100.00%	-
EPS	13.92	12.96	12.19	11.52	10.96	10.36	9.76	26.62%
YoY %	7.41%	6.32%	5.82%	5.11%	5.79%	6.15%	-	-
Horiz. %	142.62%	132.79%	124.90%	118.03%	112.30%	106.15%	100.00%	-
DPS	3.75	4.34	4.34	4.34	4.34	2.49	2.49	31.28%
YoY %	-13.59%	0.00%	0.00%	0.00%	74.30%	0.00%	-	-
Horiz. %	150.60%	174.30%	174.30%	174.30%	174.30%	100.00%	100.00%	-
NAPS	0.5763	0.5728	0.5581	0.5525	0.7487	0.7043	0.7913	-19.00%
YoY %	0.61%	2.63%	1.01%	-26.21%	6.30%	-10.99%	-	-
Horiz. %	72.83%	72.39%	70.53%	69.82%	94.62%	89.01%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	2.26	2.43	2.28	2.18	2.26	2.21	2.90	-
P/RPS	1.15	1.35	1.33	1.39	1.57	1.61	2.22	-35.42%
YoY %	-14.81%	1.50%	-4.32%	-11.46%	-2.48%	-27.48%	-	-
Horiz. %	51.80%	60.81%	59.91%	62.61%	70.72%	72.52%	100.00%	-
P/EPS	9.35	10.74	10.44	10.46	11.19	11.38	15.67	-29.05%
YoY %	-12.94%	2.87%	-0.19%	-6.52%	-1.67%	-27.38%	-	-
Horiz. %	59.67%	68.54%	66.62%	66.75%	71.41%	72.62%	100.00%	-
EY	10.69	9.31	9.58	9.56	8.94	8.79	6.38	40.93%
YoY %	14.82%	-2.82%	0.21%	6.94%	1.71%	37.77%	-	-
Horiz. %	167.55%	145.92%	150.16%	149.84%	140.13%	137.77%	100.00%	-
DY	2.88	3.12	3.41	3.60	3.54	2.11	1.63	46.00%
YoY %	-7.69%	-8.50%	-5.28%	1.69%	67.77%	29.45%	-	-
Horiz. %	176.69%	191.41%	209.20%	220.86%	217.18%	129.45%	100.00%	-
P/NAPS	2.26	2.43	2.28	2.18	1.64	1.67	1.93	11.06%
YoY %	-7.00%	6.58%	4.59%	32.93%	-1.80%	-13.47%	-	-
Horiz. %	117.10%	125.91%	118.13%	112.95%	84.97%	86.53%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	16/02/15	20/11/14	29/08/14	29/05/14	28/02/14	11/11/13	27/08/13	-
Price	2.00	2.31	2.45	2.26	2.07	2.16	2.11	-
P/RPS	1.02	1.29	1.43	1.44	1.43	1.57	1.62	-26.47%
YoY %	-20.93%	-9.79%	-0.69%	0.70%	-8.92%	-3.09%	-	-
Horiz. %	62.96%	79.63%	88.27%	88.89%	88.27%	96.91%	100.00%	-
P/EPS	8.28	10.21	11.21	10.84	10.25	11.12	11.40	-19.15%
YoY %	-18.90%	-8.92%	3.41%	5.76%	-7.82%	-2.46%	-	-
Horiz. %	72.63%	89.56%	98.33%	95.09%	89.91%	97.54%	100.00%	-
EY	12.08	9.79	8.92	9.22	9.76	8.99	8.77	23.72%
YoY %	23.39%	9.75%	-3.25%	-5.53%	8.57%	2.51%	-	-
Horiz. %	137.74%	111.63%	101.71%	105.13%	111.29%	102.51%	100.00%	-
DY	3.25	3.28	3.17	3.48	3.86	2.16	2.24	28.07%
YoY %	-0.91%	3.47%	-8.91%	-9.84%	78.70%	-3.57%	-	-
Horiz. %	145.09%	146.43%	141.52%	155.36%	172.32%	96.43%	100.00%	-
P/NAPS	2.00	2.31	2.45	2.26	1.50	1.64	1.41	26.16%
YoY %	-13.42%	-5.71%	8.41%	50.67%	-8.54%	16.31%	-	-
Horiz. %	141.84%	163.83%	173.76%	160.28%	106.38%	116.31%	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

2024-05-15 14:30:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-15 14:30:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-15 12:00:00

ADX

30 Mins

BUY

2024-05-15 11:45:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-15 11:45:00

TURTLE SYSTEM 55

5 Mins

BUY

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

HARTA

HARTALEGA HOLDINGS BHD

618

TASCO

TASCO BERHAD

559

PTRANS

PERAK TRANSIT BERHAD

450

MPI

MALAYSIAN PACIFIC INDUSTRIES

446

HLIND

HONG LEONG INDUSTRIES BHD

435

YTLPOWR

YTL POWER INTERNATIONAL BHD

420

MYEG

MY E.G. SERVICES BHD

360

MBSB

MALAYSIA BUILDING SOCIETY BHD

336

SUPERMX

SUPERMAX CORPORATION BHD

329

Daily Stocks

TOPGLOV

1.26

+0.30

506,885,400

SINKUNG

0.14

+0.01

394,072,100

SUPERMX

1.08

+0.215

325,313,100

CAREPLS

0.38

+0.075

280,252,600

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

138,784,100

AHB

0.145

+0.015

109,403,100

ICONIC

0.115

+0.005

97,995,900

SUPERMX-C4A

0.125

+0.11

95,416,100

0.38

+0.03

87,568,900

More active Stocks

HARTA

3.82

+0.86

84,894,700

HEIM

24.20

+0.52

349,400

KOSSAN

2.74

+0.36

59,575,000

HARTA-C1W

0.515

+0.335

1,848,200

TOPGLOV

1.26

+0.30

506,885,400

DLADY

32.94

+0.30

41,500

KOSSAN-C60

0.78

+0.27

56,000

SUPERMX

1.08

+0.215

325,313,100

TOPGLOV-C4D

0.275

+0.20

5,748,400

F&N

32.48

+0.20

377,800

More gainer Stocks

MSM

2.80

-0.34

8,953,900

AJI

16.56

-0.32

280,000

PPB

15.30

-0.30

433,100

MSM-CQ

0.74

-0.185

35,000

ORIENT

6.97

-0.18

1,220,900

CITAGLB-PA

1.03

-0.17

1,400

PCHEM

6.81

-0.16

3,552,200

SBAGAN

6.46

-0.15

117,800

PETDAG

20.86

-0.14

436,500

JISHAN

0.52

-0.14

100,000

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