[MAHSING] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock

[MAHSING] MAH SING GROUP BHD

Announcement Date

19-Nov-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Sep-2012 [#3]

Profit Trend

QoQ- -2.65%

YoY- 37.4%

Quarter Report

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Annualized Quarter Result
Revenue	3,113,826	2,747,696	1,913,852	1,778,424	1,531,426	1,081,098	603,588	31.43%
YoY %	13.32%	43.57%	7.62%	16.13%	41.65%	79.11%	-	-
Horiz. %	515.89%	455.23%	317.08%	294.64%	253.72%	179.11%	100.00%	-
PBT	477,744	460,786	373,812	324,318	241,866	184,870	127,698	24.58%
YoY %	3.68%	23.27%	15.26%	34.09%	30.83%	44.77%	-	-
Horiz. %	374.12%	360.84%	292.73%	253.97%	189.40%	144.77%	100.00%	-
Tax	-115,409	-113,406	-94,496	-89,100	-71,118	-56,746	-35,096	21.93%
YoY %	-1.77%	-20.01%	-6.06%	-25.28%	-25.33%	-61.69%	-	-
Horiz. %	328.84%	323.13%	269.25%	253.88%	202.64%	161.69%	100.00%	-
NP	362,334	347,380	279,316	235,218	170,748	128,124	92,602	25.51%
YoY %	4.30%	24.37%	18.75%	37.76%	33.27%	38.36%	-	-
Horiz. %	391.28%	375.13%	301.63%	254.01%	184.39%	138.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	365,048	348,020	279,890	233,624	170,032	115,628	92,256	25.75%
YoY %	4.89%	24.34%	19.80%	37.40%	47.05%	25.33%	-	-
Horiz. %	395.69%	377.23%	303.38%	253.23%	184.30%	125.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.16%	24.61%	25.28%	27.47%	29.40%	30.70%	27.48%	-
YoY %	-1.83%	-2.65%	-7.97%	-6.56%	-4.23%	11.72%	-	-
Horiz. %	87.92%	89.56%	91.99%	99.96%	106.99%	111.72%	100.00%	-
Total Cost	2,751,492	2,400,316	1,634,536	1,543,205	1,360,678	952,974	510,985	32.37%
YoY %	14.63%	46.85%	5.92%	13.41%	42.78%	86.50%	-	-
Horiz. %	538.47%	469.74%	319.88%	302.01%	266.29%	186.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,105,558	1,436,553	1,683,425	1,175,903	1,030,832	829,641	722,713	27.49%
YoY %	116.18%	-14.66%	43.16%	14.07%	24.25%	14.80%	-	-
Horiz. %	429.71%	198.77%	232.93%	162.71%	142.63%	114.80%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	3,105,558	1,436,553	1,683,425	1,175,903	1,030,832	829,641	722,713	27.49%
YoY %	116.18%	-14.66%	43.16%	14.07%	24.25%	14.80%	-	-
Horiz. %	429.71%	198.77%	232.93%	162.71%	142.63%	114.80%	100.00%	-
NOSH	2,484,446	1,436,553	1,275,322	833,974	831,316	782,680	628,446	25.73%
YoY %	72.94%	12.64%	52.92%	0.32%	6.21%	24.54%	-	-
Horiz. %	395.33%	228.59%	202.93%	132.70%	132.28%	124.54%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	11.64%	12.64%	14.59%	13.23%	11.15%	11.85%	15.34%	-
YoY %	-7.91%	-13.37%	10.28%	18.65%	-5.91%	-22.75%	-	-
Horiz. %	75.88%	82.40%	95.11%	86.25%	72.69%	77.25%	100.00%	-
ROE	11.75%	24.23%	16.63%	19.87%	16.49%	13.94%	12.77%	-
YoY %	-51.51%	45.70%	-16.31%	20.50%	18.29%	9.16%	-	-
Horiz. %	92.01%	189.74%	130.23%	155.60%	129.13%	109.16%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	125.33	191.27	150.07	213.25	184.22	138.13	96.04	4.53%
YoY %	-34.47%	27.45%	-29.63%	15.76%	33.37%	43.83%	-	-
Horiz. %	130.50%	199.16%	156.26%	222.04%	191.82%	143.83%	100.00%	-
EPS	14.69	18.03	21.95	28.01	20.45	14.77	14.68	0.01%
YoY %	-18.52%	-17.86%	-21.64%	36.97%	38.46%	0.61%	-	-
Horiz. %	100.07%	122.82%	149.52%	190.80%	139.31%	100.61%	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	1.25	1.00	1.32	1.41	1.24	1.06	1.15	1.39%
YoY %	25.00%	-24.24%	-6.38%	13.71%	16.98%	-7.83%	-	-
Horiz. %	108.70%	86.96%	114.78%	122.61%	107.83%	92.17%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 835,582
RPS	121.85	107.52	74.89	69.59	59.93	42.31	23.62	31.43%
YoY %	13.33%	43.57%	7.62%	16.12%	41.65%	79.13%	-	-
Horiz. %	515.88%	455.21%	317.06%	294.62%	253.73%	179.13%	100.00%	-
EPS	14.29	13.62	10.95	9.14	6.65	4.52	3.61	25.75%
YoY %	4.92%	24.38%	19.80%	37.44%	47.12%	25.21%	-	-
Horiz. %	395.84%	377.29%	303.32%	253.19%	184.21%	125.21%	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	1.2153	0.5622	0.6588	0.4602	0.4034	0.3247	0.2828	27.49%
YoY %	116.17%	-14.66%	43.16%	14.08%	24.24%	14.82%	-	-
Horiz. %	429.74%	198.80%	232.96%	162.73%	142.64%	114.82%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	1.31	2.43	2.21	2.11	1.77	1.83	1.86	-
P/RPS	1.05	1.27	1.47	0.99	0.96	1.32	1.94	-9.72%
YoY %	-17.32%	-13.61%	48.48%	3.12%	-27.27%	-31.96%	-	-
Horiz. %	54.12%	65.46%	75.77%	51.03%	49.48%	68.04%	100.00%	-
P/EPS	8.92	10.03	10.07	7.53	8.65	12.39	12.67	-5.67%
YoY %	-11.07%	-0.40%	33.73%	-12.95%	-30.19%	-2.21%	-	-
Horiz. %	70.40%	79.16%	79.48%	59.43%	68.27%	97.79%	100.00%	-
EY	11.22	9.97	9.93	13.28	11.56	8.07	7.89	6.04%
YoY %	12.54%	0.40%	-25.23%	14.88%	43.25%	2.28%	-	-
Horiz. %	142.21%	126.36%	125.86%	168.31%	146.51%	102.28%	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	1.05	2.43	1.67	1.50	1.43	1.73	1.62	-6.96%
YoY %	-56.79%	45.51%	11.33%	4.90%	-17.34%	6.79%	-	-
Horiz. %	64.81%	150.00%	103.09%	92.59%	88.27%	106.79%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	27/11/15	20/11/14	11/11/13	19/11/12	21/11/11	29/11/10	28/10/09	-
Price	1.40	2.31	2.16	2.29	1.94	1.85	1.78	-
P/RPS	1.12	1.21	1.44	1.07	1.05	1.34	1.85	-8.02%
YoY %	-7.44%	-15.97%	34.58%	1.90%	-21.64%	-27.57%	-	-
Horiz. %	60.54%	65.41%	77.84%	57.84%	56.76%	72.43%	100.00%	-
P/EPS	9.53	9.54	9.84	8.17	9.49	12.52	12.13	-3.93%
YoY %	-0.10%	-3.05%	20.44%	-13.91%	-24.20%	3.22%	-	-
Horiz. %	78.57%	78.65%	81.12%	67.35%	78.24%	103.22%	100.00%	-
EY	10.50	10.49	10.16	12.23	10.54	7.99	8.25	4.09%
YoY %	0.10%	3.25%	-16.93%	16.03%	31.91%	-3.15%	-	-
Horiz. %	127.27%	127.15%	123.15%	148.24%	127.76%	96.85%	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	1.12	2.31	1.64	1.62	1.56	1.75	1.55	-5.26%
YoY %	-51.52%	40.85%	1.23%	3.85%	-10.86%	12.90%	-	-
Horiz. %	72.26%	149.03%	105.81%	104.52%	100.65%	112.90%	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