[MAHSING] YoY TTM Result on 30-Jun-2009 [#2]

Stock

[MAHSING] MAH SING GROUP BHD

Announcement Date

19-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- -15.2%

YoY- -22.54%

Quarter Report

MSGB 2Q09 Announcement.pdf

Latest QR

Upcoming QR

MAHSING's Result

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	1,755,797	1,310,620	911,376	633,101	623,353	538,286	499,330	23.29%
YoY %	33.97%	43.81%	43.95%	1.56%	15.80%	7.80%	-	-
Horiz. %	351.63%	262.48%	182.52%	126.79%	124.84%	107.80%	100.00%	-
PBT	285,576	208,361	170,512	115,639	147,420	102,960	83,787	22.65%
YoY %	37.06%	22.20%	47.45%	-21.56%	43.18%	22.88%	-	-
Horiz. %	340.84%	248.68%	203.51%	138.02%	175.95%	122.88%	100.00%	-
Tax	-81,382	-59,601	-56,153	-36,641	-44,558	-29,733	-23,172	23.26%
YoY %	-36.54%	-6.14%	-53.25%	17.77%	-49.86%	-28.31%	-	-
Horiz. %	351.21%	257.21%	242.33%	158.13%	192.29%	128.31%	100.00%	-
NP	204,194	148,760	114,359	78,998	102,862	73,227	60,615	22.41%
YoY %	37.26%	30.08%	44.76%	-23.20%	40.47%	20.81%	-	-
Horiz. %	336.87%	245.42%	188.66%	130.33%	169.70%	120.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	204,242	145,328	105,656	79,281	102,347	72,326	59,663	22.74%
YoY %	40.54%	37.55%	33.27%	-22.54%	41.51%	21.22%	-	-
Horiz. %	342.33%	243.58%	177.09%	132.88%	171.54%	121.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.50%	28.60%	32.93%	31.69%	30.23%	28.88%	27.66%	-
YoY %	-0.35%	-13.15%	3.91%	4.83%	4.67%	4.41%	-	-
Horiz. %	103.04%	103.40%	119.05%	114.57%	109.29%	104.41%	100.00%	-
Total Cost	1,551,603	1,161,860	797,017	554,103	520,491	465,059	438,715	23.40%
YoY %	33.54%	45.78%	43.84%	6.46%	11.92%	6.00%	-	-
Horiz. %	353.67%	264.83%	181.67%	126.30%	118.64%	106.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,133,006	972,339	846,021	696,789	690,219	607,524	147,468	40.42%
YoY %	16.52%	14.93%	21.42%	0.95%	13.61%	311.97%	-	-
Horiz. %	768.31%	659.36%	573.70%	472.50%	468.05%	411.97%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	91,552	63,198	42,032	50,039	49,675	9,123	17,423	31.81%
YoY %	44.87%	50.36%	-16.00%	0.73%	444.50%	-47.64%	-	-
Horiz. %	525.47%	362.73%	241.24%	287.20%	285.11%	52.36%	100.00%	-
Div Payout %	44.83%	43.49%	39.78%	63.12%	48.54%	12.61%	29.20%	-
YoY %	3.08%	9.33%	-36.98%	30.04%	284.93%	-56.82%	-	-
Horiz. %	153.53%	148.94%	136.23%	216.16%	166.23%	43.18%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	1,133,006	972,339	846,021	696,789	690,219	607,524	147,468	40.42%
YoY %	16.52%	14.93%	21.42%	0.95%	13.61%	311.97%	-	-
Horiz. %	768.31%	659.36%	573.70%	472.50%	468.05%	411.97%	100.00%	-
NOSH	833,092	831,059	821,380	627,738	621,819	510,525	147,468	33.41%
YoY %	0.24%	1.18%	30.85%	0.95%	21.80%	246.19%	-	-
Horiz. %	564.93%	563.55%	556.99%	425.68%	421.66%	346.19%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	11.63%	11.35%	12.55%	12.48%	16.50%	13.60%	12.14%	-
YoY %	2.47%	-9.56%	0.56%	-24.36%	21.32%	12.03%	-	-
Horiz. %	95.80%	93.49%	103.38%	102.80%	135.91%	112.03%	100.00%	-
ROE	18.03%	14.95%	12.49%	11.38%	14.83%	11.91%	40.46%	-
YoY %	20.60%	19.70%	9.75%	-23.26%	24.52%	-70.56%	-	-
Horiz. %	44.56%	36.95%	30.87%	28.13%	36.65%	29.44%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	210.76	157.70	110.96	100.85	100.25	105.44	338.60	-7.59%
YoY %	33.65%	42.12%	10.02%	0.60%	-4.92%	-68.86%	-	-
Horiz. %	62.24%	46.57%	32.77%	29.78%	29.61%	31.14%	100.00%	-
EPS	24.52	17.49	12.86	12.63	16.46	14.17	40.46	-8.00%
YoY %	40.19%	36.00%	1.82%	-23.27%	16.16%	-64.98%	-	-
Horiz. %	60.60%	43.23%	31.78%	31.22%	40.68%	35.02%	100.00%	-
DPS	11.00	7.60	5.12	8.00	8.00	1.79	12.00	-1.43%
YoY %	44.74%	48.44%	-36.00%	0.00%	346.93%	-85.08%	-	-
Horiz. %	91.67%	63.33%	42.67%	66.67%	66.67%	14.92%	100.00%	-
NAPS	1.36	1.17	1.03	1.11	1.11	1.19	1.00	5.25%
YoY %	16.24%	13.59%	-7.21%	0.00%	-6.72%	19.00%	-	-
Horiz. %	136.00%	117.00%	103.00%	111.00%	111.00%	119.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 627,738
RPS	68.71	51.29	35.66	24.77	24.39	21.06	19.54	23.29%
YoY %	33.96%	43.83%	43.96%	1.56%	15.81%	7.78%	-	-
Horiz. %	351.64%	262.49%	182.50%	126.77%	124.82%	107.78%	100.00%	-
EPS	7.99	5.69	4.13	3.10	4.01	2.83	2.33	22.77%
YoY %	40.42%	37.77%	33.23%	-22.69%	41.70%	21.46%	-	-
Horiz. %	342.92%	244.21%	177.25%	133.05%	172.10%	121.46%	100.00%	-
DPS	3.58	2.47	1.64	1.96	1.94	0.36	0.68	31.86%
YoY %	44.94%	50.61%	-16.33%	1.03%	438.89%	-47.06%	-	-
Horiz. %	526.47%	363.24%	241.18%	288.24%	285.29%	52.94%	100.00%	-
NAPS	0.4434	0.3805	0.3311	0.2727	0.2701	0.2377	0.0577	40.43%
YoY %	16.53%	14.92%	21.42%	0.96%	13.63%	311.96%	-	-
Horiz. %	768.46%	659.45%	573.83%	472.62%	468.11%	411.96%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	2.05	2.61	1.69	1.74	1.43	2.53	1.05	-
P/RPS	0.97	1.65	1.52	1.73	1.43	2.40	0.31	20.91%
YoY %	-41.21%	8.55%	-12.14%	20.98%	-40.42%	674.19%	-	-
Horiz. %	312.90%	532.26%	490.32%	558.06%	461.29%	774.19%	100.00%	-
P/EPS	8.36	14.93	13.14	13.78	8.69	17.86	2.60	21.46%
YoY %	-44.01%	13.62%	-4.64%	58.57%	-51.34%	586.92%	-	-
Horiz. %	321.54%	574.23%	505.38%	530.00%	334.23%	686.92%	100.00%	-
EY	11.96	6.70	7.61	7.26	11.51	5.60	38.53	-17.70%
YoY %	78.51%	-11.96%	4.82%	-36.92%	105.54%	-85.47%	-	-
Horiz. %	31.04%	17.39%	19.75%	18.84%	29.87%	14.53%	100.00%	-
DY	5.37	2.91	3.03	4.60	5.59	0.71	11.43	-11.81%
YoY %	84.54%	-3.96%	-34.13%	-17.71%	687.32%	-93.79%	-	-
Horiz. %	46.98%	25.46%	26.51%	40.24%	48.91%	6.21%	100.00%	-
P/NAPS	1.51	2.23	1.64	1.57	1.29	2.13	1.05	6.23%
YoY %	-32.29%	35.98%	4.46%	21.71%	-39.44%	102.86%	-	-
Horiz. %	143.81%	212.38%	156.19%	149.52%	122.86%	202.86%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	16/08/12	17/08/11	26/08/10	19/08/09	30/07/08	27/08/07	15/08/06	-
Price	2.38	2.45	1.84	2.00	1.49	1.96	1.30	-
P/RPS	1.13	1.55	1.66	1.98	1.49	1.86	0.38	19.89%
YoY %	-27.10%	-6.63%	-16.16%	32.89%	-19.89%	389.47%	-	-
Horiz. %	297.37%	407.89%	436.84%	521.05%	392.11%	489.47%	100.00%	-
P/EPS	9.71	14.01	14.30	15.84	9.05	13.83	3.21	20.23%
YoY %	-30.69%	-2.03%	-9.72%	75.03%	-34.56%	330.84%	-	-
Horiz. %	302.49%	436.45%	445.48%	493.46%	281.93%	430.84%	100.00%	-
EY	10.30	7.14	6.99	6.31	11.05	7.23	31.12	-16.81%
YoY %	44.26%	2.15%	10.78%	-42.90%	52.84%	-76.77%	-	-
Horiz. %	33.10%	22.94%	22.46%	20.28%	35.51%	23.23%	100.00%	-
DY	4.62	3.10	2.78	4.00	5.37	0.91	9.23	-10.88%
YoY %	49.03%	11.51%	-30.50%	-25.51%	490.11%	-90.14%	-	-
Horiz. %	50.05%	33.59%	30.12%	43.34%	58.18%	9.86%	100.00%	-
P/NAPS	1.75	2.09	1.79	1.80	1.34	1.65	1.30	5.07%
YoY %	-16.27%	16.76%	-0.56%	34.33%	-18.79%	26.92%	-	-
Horiz. %	134.62%	160.77%	137.69%	138.46%	103.08%	126.92%	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