[MAHSING] YoY TTM Result on 30-Jun-2006 [#2]

Stock

[MAHSING] MAH SING GROUP BHD

Announcement Date

15-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 10.17%

YoY- 76.47%

Quarter Report

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	633,101	623,353	538,286	499,330	432,214	273,956	147,198	27.49%
YoY %	1.56%	15.80%	7.80%	15.53%	57.77%	86.11%	-	-
Horiz. %	430.10%	423.48%	365.69%	339.22%	293.63%	186.11%	100.00%	-
PBT	115,639	147,420	102,960	83,787	52,996	30,583	10,077	50.13%
YoY %	-21.56%	43.18%	22.88%	58.10%	73.29%	203.49%	-	-
Horiz. %	1,147.55%	1,462.94%	1,021.73%	831.47%	525.91%	303.49%	100.00%	-
Tax	-36,641	-44,558	-29,733	-23,172	-18,939	-9,577	-3,033	51.42%
YoY %	17.77%	-49.86%	-28.31%	-22.35%	-97.76%	-215.76%	-	-
Horiz. %	1,208.08%	1,469.11%	980.32%	764.00%	624.43%	315.76%	100.00%	-
NP	78,998	102,862	73,227	60,615	34,057	21,006	7,044	49.55%
YoY %	-23.20%	40.47%	20.81%	77.98%	62.13%	198.21%	-	-
Horiz. %	1,121.49%	1,460.28%	1,039.57%	860.52%	483.49%	298.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	79,281	102,347	72,326	59,663	33,810	21,006	7,044	49.64%
YoY %	-22.54%	41.51%	21.22%	76.47%	60.95%	198.21%	-	-
Horiz. %	1,125.51%	1,452.97%	1,026.77%	847.00%	479.98%	298.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.69%	30.23%	28.88%	27.66%	35.74%	31.31%	30.10%	-
YoY %	4.83%	4.67%	4.41%	-22.61%	14.15%	4.02%	-	-
Horiz. %	105.28%	100.43%	95.95%	91.89%	118.74%	104.02%	100.00%	-
Total Cost	554,103	520,491	465,059	438,715	398,157	252,950	140,154	25.72%
YoY %	6.46%	11.92%	6.00%	10.19%	57.41%	80.48%	-	-
Horiz. %	395.35%	371.37%	331.82%	313.02%	284.09%	180.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	696,789	690,219	607,524	147,468	235,264	160,519	87,941	41.15%
YoY %	0.95%	13.61%	311.97%	-37.32%	46.56%	82.53%	-	-
Horiz. %	792.34%	784.87%	690.83%	167.69%	267.52%	182.53%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	50,039	49,675	9,123	17,423	5,634	439	1,321	83.15%
YoY %	0.73%	444.50%	-47.64%	209.25%	1,183.37%	-66.77%	-	-
Horiz. %	3,787.96%	3,760.41%	690.61%	1,318.93%	426.50%	33.23%	100.00%	-
Div Payout %	63.12%	48.54%	12.61%	29.20%	16.66%	2.09%	18.76%	-
YoY %	30.04%	284.93%	-56.82%	75.27%	697.13%	-88.86%	-	-
Horiz. %	336.46%	258.74%	67.22%	155.65%	88.81%	11.14%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	696,789	690,219	607,524	147,468	235,264	160,519	87,941	41.15%
YoY %	0.95%	13.61%	311.97%	-37.32%	46.56%	82.53%	-	-
Horiz. %	792.34%	784.87%	690.83%	167.69%	267.52%	182.53%	100.00%	-
NOSH	627,738	621,819	510,525	147,468	145,224	115,481	43,970	55.69%
YoY %	0.95%	21.80%	246.19%	1.55%	25.76%	162.64%	-	-
Horiz. %	1,427.65%	1,414.19%	1,161.08%	335.38%	330.28%	262.64%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	12.48%	16.50%	13.60%	12.14%	7.88%	7.67%	4.79%	-
YoY %	-24.36%	21.32%	12.03%	54.06%	2.74%	60.13%	-	-
Horiz. %	260.54%	344.47%	283.92%	253.44%	164.51%	160.13%	100.00%	-
ROE	11.38%	14.83%	11.91%	40.46%	14.37%	13.09%	8.01%	-
YoY %	-23.26%	24.52%	-70.56%	181.56%	9.78%	63.42%	-	-
Horiz. %	142.07%	185.14%	148.69%	505.12%	179.40%	163.42%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	100.85	100.25	105.44	338.60	297.62	237.23	334.76	-18.10%
YoY %	0.60%	-4.92%	-68.86%	13.77%	25.46%	-29.13%	-	-
Horiz. %	30.13%	29.95%	31.50%	101.15%	88.91%	70.87%	100.00%	-
EPS	12.63	16.46	14.17	40.46	23.28	18.19	16.02	-3.88%
YoY %	-23.27%	16.16%	-64.98%	73.80%	27.98%	13.55%	-	-
Horiz. %	78.84%	102.75%	88.45%	252.56%	145.32%	113.55%	100.00%	-
DPS	8.00	8.00	1.79	12.00	3.88	0.38	3.00	17.74%
YoY %	0.00%	346.93%	-85.08%	209.28%	921.05%	-87.33%	-	-
Horiz. %	266.67%	266.67%	59.67%	400.00%	129.33%	12.67%	100.00%	-
NAPS	1.11	1.11	1.19	1.00	1.62	1.39	2.00	-9.33%
YoY %	0.00%	-6.72%	19.00%	-38.27%	16.55%	-30.50%	-	-
Horiz. %	55.50%	55.50%	59.50%	50.00%	81.00%	69.50%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 147,468
RPS	24.73	24.35	21.03	19.50	16.88	10.70	5.75	27.49%
YoY %	1.56%	15.79%	7.85%	15.52%	57.76%	86.09%	-	-
Horiz. %	430.09%	423.48%	365.74%	339.13%	293.57%	186.09%	100.00%	-
EPS	3.10	4.00	2.83	2.33	1.32	0.82	0.28	49.23%
YoY %	-22.50%	41.34%	21.46%	76.52%	60.98%	192.86%	-	-
Horiz. %	1,107.14%	1,428.57%	1,010.71%	832.14%	471.43%	292.86%	100.00%	-
DPS	1.95	1.94	0.36	0.68	0.22	0.02	0.05	84.04%
YoY %	0.52%	438.89%	-47.06%	209.09%	1,000.00%	-60.00%	-	-
Horiz. %	3,900.00%	3,880.00%	720.00%	1,360.00%	440.00%	40.00%	100.00%	-
NAPS	0.2722	0.2696	0.2373	0.0576	0.0919	0.0627	0.0344	41.11%
YoY %	0.96%	13.61%	311.98%	-37.32%	46.57%	82.27%	-	-
Horiz. %	791.28%	783.72%	689.83%	167.44%	267.15%	182.27%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	1.74	1.43	2.53	1.05	0.69	0.67	0.56	-
P/RPS	1.73	1.43	2.40	0.31	0.23	0.28	0.17	47.15%
YoY %	20.98%	-40.42%	674.19%	34.78%	-17.86%	64.71%	-	-
Horiz. %	1,017.65%	841.18%	1,411.76%	182.35%	135.29%	164.71%	100.00%	-
P/EPS	13.78	8.69	17.86	2.60	2.96	3.68	3.50	25.63%
YoY %	58.57%	-51.34%	586.92%	-12.16%	-19.57%	5.14%	-	-
Horiz. %	393.71%	248.29%	510.29%	74.29%	84.57%	105.14%	100.00%	-
EY	7.26	11.51	5.60	38.53	33.74	27.15	28.61	-20.41%
YoY %	-36.92%	105.54%	-85.47%	14.20%	24.27%	-5.10%	-	-
Horiz. %	25.38%	40.23%	19.57%	134.67%	117.93%	94.90%	100.00%	-
DY	4.60	5.59	0.71	11.43	5.62	0.57	5.36	-2.51%
YoY %	-17.71%	687.32%	-93.79%	103.38%	885.96%	-89.37%	-	-
Horiz. %	85.82%	104.29%	13.25%	213.25%	104.85%	10.63%	100.00%	-
P/NAPS	1.57	1.29	2.13	1.05	0.43	0.48	0.28	33.25%
YoY %	21.71%	-39.44%	102.86%	144.19%	-10.42%	71.43%	-	-
Horiz. %	560.71%	460.71%	760.71%	375.00%	153.57%	171.43%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	19/08/09	30/07/08	27/08/07	15/08/06	18/08/05	10/08/04	14/08/03	-
Price	2.00	1.49	1.96	1.30	0.75	0.58	0.55	-
P/RPS	1.98	1.49	1.86	0.38	0.25	0.24	0.16	52.02%
YoY %	32.89%	-19.89%	389.47%	52.00%	4.17%	50.00%	-	-
Horiz. %	1,237.50%	931.25%	1,162.50%	237.50%	156.25%	150.00%	100.00%	-
P/EPS	15.84	9.05	13.83	3.21	3.22	3.19	3.43	29.01%
YoY %	75.03%	-34.56%	330.84%	-0.31%	0.94%	-7.00%	-	-
Horiz. %	461.81%	263.85%	403.21%	93.59%	93.88%	93.00%	100.00%	-
EY	6.31	11.05	7.23	31.12	31.04	31.36	29.13	-22.48%
YoY %	-42.90%	52.84%	-76.77%	0.26%	-1.02%	7.66%	-	-
Horiz. %	21.66%	37.93%	24.82%	106.83%	106.56%	107.66%	100.00%	-
DY	4.00	5.37	0.91	9.23	5.17	0.66	5.45	-5.02%
YoY %	-25.51%	490.11%	-90.14%	78.53%	683.33%	-87.89%	-	-
Horiz. %	73.39%	98.53%	16.70%	169.36%	94.86%	12.11%	100.00%	-
P/NAPS	1.80	1.34	1.65	1.30	0.46	0.42	0.28	36.32%
YoY %	34.33%	-18.79%	26.92%	182.61%	9.52%	50.00%	-	-
Horiz. %	642.86%	478.57%	589.29%	464.29%	164.29%	150.00%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 27 June 2024

MQ Trader

MQ Trading Signals

2024-06-27 16:50:00

EMA 5

5 Mins

BUY

2024-06-27 15:05:00

EMA 5

5 Mins

SELL

2024-06-27 15:05:00

ADX

5 Mins

SELL

2024-06-27 15:00:00

EMA 5

30 Mins

SELL

2024-06-27 15:00:00

EMA 5

10 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 >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

992

HLIND

HONG LEONG INDUSTRIES BHD

744

PTRANS

PERAK TRANSIT BERHAD

739

MPI

MALAYSIAN PACIFIC INDUSTRIES

719

YTLPOWR

YTL POWER INTERNATIONAL BHD

700

NOTION

NOTION VTEC BHD

618

MYEG

MY E.G. SERVICES BHD

561

GENTING

GENTING BHD

525

PBBANK

PUBLIC BANK BHD

512

Daily Stocks

HSI-CXF

0.08

-0.03

147,307,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.11

-0.035

132,517,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.97

-0.05

101,501,300

YNHPROP

0.495

-0.11

94,446,300

AHB-WC

0.07

0.00

85,284,900

DNEX

0.44

-0.025

75,452,000

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

GESHEN

3.40

+0.29

29,200

THETA

1.73

+0.25

20,598,500

PENTA

5.08

+0.15

4,228,700

PTT

2.38

+0.15

3,074,400

AIRPORT

9.73

+0.13

2,520,900

PETDAG

17.26

+0.12

389,600

UTDPLT

24.20

+0.12

123,200

IJM

3.07

+0.10

15,946,200

F&N

31.82

+0.10

335,100

HLIND

11.22

+0.10

30,800

More gainer Stocks

DLADY

35.50

-0.30

17,500

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

PCHEM

6.33

-0.19

2,008,700

ORIENT

6.97

-0.18

1,220,900

HEIM

22.20

-0.18

400,400

ICON

0.89

-0.16

12,816,000

KLK

20.52

-0.16

953,700

HSI-CXT

0.725

-0.135

23,600

NIKKEI-CC

0.065

-0.125

30,000

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