[MAHSING] YoY TTM Result on 30-Jun-2011 [#2]

Stock

[MAHSING] MAH SING GROUP BHD

Announcement Date

17-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 10.64%

YoY- 37.55%

Quarter Report

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	2,453,922	1,761,177	1,755,797	1,310,620	911,376	633,101	623,353	25.64%
YoY %	39.33%	0.31%	33.97%	43.81%	43.95%	1.56%	-	-
Horiz. %	393.66%	282.53%	281.67%	210.25%	146.21%	101.56%	100.00%	-
PBT	409,564	336,640	285,576	208,361	170,512	115,639	147,420	18.55%
YoY %	21.66%	17.88%	37.06%	22.20%	47.45%	-21.56%	-	-
Horiz. %	277.82%	228.35%	193.72%	141.34%	115.66%	78.44%	100.00%	-
Tax	-99,064	-85,601	-81,382	-59,601	-56,153	-36,641	-44,558	14.23%
YoY %	-15.73%	-5.18%	-36.54%	-6.14%	-53.25%	17.77%	-	-
Horiz. %	222.33%	192.11%	182.64%	133.76%	126.02%	82.23%	100.00%	-
NP	310,500	251,039	204,194	148,760	114,359	78,998	102,862	20.20%
YoY %	23.69%	22.94%	37.26%	30.08%	44.76%	-23.20%	-	-
Horiz. %	301.86%	244.05%	198.51%	144.62%	111.18%	76.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	312,165	249,931	204,242	145,328	105,656	79,281	102,347	20.41%
YoY %	24.90%	22.37%	40.54%	37.55%	33.27%	-22.54%	-	-
Horiz. %	305.01%	244.20%	199.56%	142.00%	103.23%	77.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.19%	25.43%	28.50%	28.60%	32.93%	31.69%	30.23%	-
YoY %	-4.88%	-10.77%	-0.35%	-13.15%	3.91%	4.83%	-	-
Horiz. %	80.02%	84.12%	94.28%	94.61%	108.93%	104.83%	100.00%	-
Total Cost	2,143,422	1,510,138	1,551,603	1,161,860	797,017	554,103	520,491	26.59%
YoY %	41.94%	-2.67%	33.54%	45.78%	43.84%	6.46%	-	-
Horiz. %	411.81%	290.14%	298.10%	223.22%	153.13%	106.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,428,920	2,025,899	1,133,006	972,339	846,021	696,789	690,219	12.88%
YoY %	-29.47%	78.81%	16.52%	14.93%	21.42%	0.95%	-	-
Horiz. %	207.02%	293.52%	164.15%	140.87%	122.57%	100.95%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	111,116	63,792	91,552	63,198	42,032	50,039	49,675	14.35%
YoY %	74.18%	-30.32%	44.87%	50.36%	-16.00%	0.73%	-	-
Horiz. %	223.69%	128.42%	184.30%	127.22%	84.61%	100.73%	100.00%	-
Div Payout %	35.60%	25.52%	44.83%	43.49%	39.78%	63.12%	48.54%	-
YoY %	39.50%	-43.07%	3.08%	9.33%	-36.98%	30.04%	-	-
Horiz. %	73.34%	52.58%	92.36%	89.60%	81.95%	130.04%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	1,428,920	2,025,899	1,133,006	972,339	846,021	696,789	690,219	12.88%
YoY %	-29.47%	78.81%	16.52%	14.93%	21.42%	0.95%	-	-
Horiz. %	207.02%	293.52%	164.15%	140.87%	122.57%	100.95%	100.00%	-
NOSH	1,428,920	1,350,599	833,092	831,059	821,380	627,738	621,819	14.86%
YoY %	5.80%	62.12%	0.24%	1.18%	30.85%	0.95%	-	-
Horiz. %	229.80%	217.20%	133.98%	133.65%	132.09%	100.95%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	12.65%	14.25%	11.63%	11.35%	12.55%	12.48%	16.50%	-
YoY %	-11.23%	22.53%	2.47%	-9.56%	0.56%	-24.36%	-	-
Horiz. %	76.67%	86.36%	70.48%	68.79%	76.06%	75.64%	100.00%	-
ROE	21.85%	12.34%	18.03%	14.95%	12.49%	11.38%	14.83%	-
YoY %	77.07%	-31.56%	20.60%	19.70%	9.75%	-23.26%	-	-
Horiz. %	147.34%	83.21%	121.58%	100.81%	84.22%	76.74%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	171.73	130.40	210.76	157.70	110.96	100.85	100.25	9.38%
YoY %	31.69%	-38.13%	33.65%	42.12%	10.02%	0.60%	-	-
Horiz. %	171.30%	130.07%	210.23%	157.31%	110.68%	100.60%	100.00%	-
EPS	21.85	18.51	24.52	17.49	12.86	12.63	16.46	4.83%
YoY %	18.04%	-24.51%	40.19%	36.00%	1.82%	-23.27%	-	-
Horiz. %	132.75%	112.45%	148.97%	106.26%	78.13%	76.73%	100.00%	-
DPS	7.78	4.72	11.00	7.60	5.12	8.00	8.00	-0.46%
YoY %	64.83%	-57.09%	44.74%	48.44%	-36.00%	0.00%	-	-
Horiz. %	97.25%	59.00%	137.50%	95.00%	64.00%	100.00%	100.00%	-
NAPS	1.00	1.50	1.36	1.17	1.03	1.11	1.11	-1.72%
YoY %	-33.33%	10.29%	16.24%	13.59%	-7.21%	0.00%	-	-
Horiz. %	90.09%	135.14%	122.52%	105.41%	92.79%	100.00%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 831,059
RPS	95.85	68.79	68.58	51.19	35.60	24.73	24.35	25.64%
YoY %	39.34%	0.31%	33.97%	43.79%	43.95%	1.56%	-	-
Horiz. %	393.63%	282.51%	281.64%	210.23%	146.20%	101.56%	100.00%	-
EPS	12.19	9.76	7.98	5.68	4.13	3.10	4.00	20.39%
YoY %	24.90%	22.31%	40.49%	37.53%	33.23%	-22.50%	-	-
Horiz. %	304.75%	244.00%	199.50%	142.00%	103.25%	77.50%	100.00%	-
DPS	4.34	2.49	3.58	2.47	1.64	1.95	1.94	14.35%
YoY %	74.30%	-30.45%	44.94%	50.61%	-15.90%	0.52%	-	-
Horiz. %	223.71%	128.35%	184.54%	127.32%	84.54%	100.52%	100.00%	-
NAPS	0.5581	0.7913	0.4426	0.3798	0.3305	0.2722	0.2696	12.88%
YoY %	-29.47%	78.78%	16.54%	14.92%	21.42%	0.96%	-	-
Horiz. %	207.01%	293.51%	164.17%	140.88%	122.59%	100.96%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	2.28	2.90	2.05	2.61	1.69	1.74	1.43	-
P/RPS	1.33	2.22	0.97	1.65	1.52	1.73	1.43	-1.20%
YoY %	-40.09%	128.87%	-41.21%	8.55%	-12.14%	20.98%	-	-
Horiz. %	93.01%	155.24%	67.83%	115.38%	106.29%	120.98%	100.00%	-
P/EPS	10.44	15.67	8.36	14.93	13.14	13.78	8.69	3.10%
YoY %	-33.38%	87.44%	-44.01%	13.62%	-4.64%	58.57%	-	-
Horiz. %	120.14%	180.32%	96.20%	171.81%	151.21%	158.57%	100.00%	-
EY	9.58	6.38	11.96	6.70	7.61	7.26	11.51	-3.01%
YoY %	50.16%	-46.66%	78.51%	-11.96%	4.82%	-36.92%	-	-
Horiz. %	83.23%	55.43%	103.91%	58.21%	66.12%	63.08%	100.00%	-
DY	3.41	1.63	5.37	2.91	3.03	4.60	5.59	-7.90%
YoY %	109.20%	-69.65%	84.54%	-3.96%	-34.13%	-17.71%	-	-
Horiz. %	61.00%	29.16%	96.06%	52.06%	54.20%	82.29%	100.00%	-
P/NAPS	2.28	1.93	1.51	2.23	1.64	1.57	1.29	9.95%
YoY %	18.13%	27.81%	-32.29%	35.98%	4.46%	21.71%	-	-
Horiz. %	176.74%	149.61%	117.05%	172.87%	127.13%	121.71%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	29/08/14	27/08/13	16/08/12	17/08/11	26/08/10	19/08/09	30/07/08	-
Price	2.45	2.11	2.38	2.45	1.84	2.00	1.49	-
P/RPS	1.43	1.62	1.13	1.55	1.66	1.98	1.49	-0.68%
YoY %	-11.73%	43.36%	-27.10%	-6.63%	-16.16%	32.89%	-	-
Horiz. %	95.97%	108.72%	75.84%	104.03%	111.41%	132.89%	100.00%	-
P/EPS	11.21	11.40	9.71	14.01	14.30	15.84	9.05	3.63%
YoY %	-1.67%	17.40%	-30.69%	-2.03%	-9.72%	75.03%	-	-
Horiz. %	123.87%	125.97%	107.29%	154.81%	158.01%	175.03%	100.00%	-
EY	8.92	8.77	10.30	7.14	6.99	6.31	11.05	-3.50%
YoY %	1.71%	-14.85%	44.26%	2.15%	10.78%	-42.90%	-	-
Horiz. %	80.72%	79.37%	93.21%	64.62%	63.26%	57.10%	100.00%	-
DY	3.17	2.24	4.62	3.10	2.78	4.00	5.37	-8.40%
YoY %	41.52%	-51.52%	49.03%	11.51%	-30.50%	-25.51%	-	-
Horiz. %	59.03%	41.71%	86.03%	57.73%	51.77%	74.49%	100.00%	-
P/NAPS	2.45	1.41	1.75	2.09	1.79	1.80	1.34	10.57%
YoY %	73.76%	-19.43%	-16.27%	16.76%	-0.56%	34.33%	-	-
Horiz. %	182.84%	105.22%	130.60%	155.97%	133.58%	134.33%	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 - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

LBS

LBS BINA GROUP BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

300

HLIND

HONG LEONG INDUSTRIES BHD

288

PTRANS

PERAK TRANSIT BERHAD

283

JCY

JCY INTERNATIONAL BERHAD

207

PBBANK

PUBLIC BANK BHD

150

GENTING

GENTING BHD

139

MAYBANK

MALAYAN BANKING BHD

113

GENM

GENTING MALAYSIA BERHAD

112

YTLPOWR

YTL POWER INTERNATIONAL BHD

111

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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