[MAHSING] YoY TTM Result on 30-Jun-2012 [#2]

Stock

[MAHSING] MAH SING GROUP BHD

Announcement Date

16-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 9.04%

YoY- 40.54%

Quarter Report

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	3,122,132	2,453,922	1,761,177	1,755,797	1,310,620	911,376	633,101	30.44%
YoY %	27.23%	39.33%	0.31%	33.97%	43.81%	43.95%	-	-
Horiz. %	493.15%	387.60%	278.18%	277.33%	207.02%	143.95%	100.00%	-
PBT	492,958	409,564	336,640	285,576	208,361	170,512	115,639	27.32%
YoY %	20.36%	21.66%	17.88%	37.06%	22.20%	47.45%	-	-
Horiz. %	426.29%	354.17%	291.11%	246.95%	180.18%	147.45%	100.00%	-
Tax	-120,828	-99,064	-85,601	-81,382	-59,601	-56,153	-36,641	21.99%
YoY %	-21.97%	-15.73%	-5.18%	-36.54%	-6.14%	-53.25%	-	-
Horiz. %	329.76%	270.36%	233.62%	222.11%	162.66%	153.25%	100.00%	-
NP	372,130	310,500	251,039	204,194	148,760	114,359	78,998	29.45%
YoY %	19.85%	23.69%	22.94%	37.26%	30.08%	44.76%	-	-
Horiz. %	471.06%	393.05%	317.78%	258.48%	188.31%	144.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	375,031	312,165	249,931	204,242	145,328	105,656	79,281	29.54%
YoY %	20.14%	24.90%	22.37%	40.54%	37.55%	33.27%	-	-
Horiz. %	473.04%	393.75%	315.25%	257.62%	183.31%	133.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.51%	24.19%	25.43%	28.50%	28.60%	32.93%	31.69%	-
YoY %	1.32%	-4.88%	-10.77%	-0.35%	-13.15%	3.91%	-	-
Horiz. %	77.34%	76.33%	80.25%	89.93%	90.25%	103.91%	100.00%	-
Total Cost	2,750,002	2,143,422	1,510,138	1,551,603	1,161,860	797,017	554,103	30.58%
YoY %	28.30%	41.94%	-2.67%	33.54%	45.78%	43.84%	-	-
Horiz. %	496.30%	386.83%	272.54%	280.02%	209.68%	143.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,952,358	1,428,920	2,025,899	1,133,006	972,339	846,021	696,789	27.19%
YoY %	106.61%	-29.47%	78.81%	16.52%	14.93%	21.42%	-	-
Horiz. %	423.71%	205.07%	290.75%	162.60%	139.55%	121.42%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	95,909	111,116	63,792	91,552	63,198	42,032	50,039	11.44%
YoY %	-13.69%	74.18%	-30.32%	44.87%	50.36%	-16.00%	-	-
Horiz. %	191.67%	222.06%	127.48%	182.96%	126.30%	84.00%	100.00%	-
Div Payout %	25.57%	35.60%	25.52%	44.83%	43.49%	39.78%	63.12%	-
YoY %	-28.17%	39.50%	-43.07%	3.08%	9.33%	-36.98%	-	-
Horiz. %	40.51%	56.40%	40.43%	71.02%	68.90%	63.02%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	2,952,358	1,428,920	2,025,899	1,133,006	972,339	846,021	696,789	27.19%
YoY %	106.61%	-29.47%	78.81%	16.52%	14.93%	21.42%	-	-
Horiz. %	423.71%	205.07%	290.75%	162.60%	139.55%	121.42%	100.00%	-
NOSH	2,400,291	1,428,920	1,350,599	833,092	831,059	821,380	627,738	25.03%
YoY %	67.98%	5.80%	62.12%	0.24%	1.18%	30.85%	-	-
Horiz. %	382.37%	227.63%	215.15%	132.71%	132.39%	130.85%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	11.92%	12.65%	14.25%	11.63%	11.35%	12.55%	12.48%	-
YoY %	-5.77%	-11.23%	22.53%	2.47%	-9.56%	0.56%	-	-
Horiz. %	95.51%	101.36%	114.18%	93.19%	90.95%	100.56%	100.00%	-
ROE	12.70%	21.85%	12.34%	18.03%	14.95%	12.49%	11.38%	-
YoY %	-41.88%	77.07%	-31.56%	20.60%	19.70%	9.75%	-	-
Horiz. %	111.60%	192.00%	108.44%	158.44%	131.37%	109.75%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	130.07	171.73	130.40	210.76	157.70	110.96	100.85	4.32%
YoY %	-24.26%	31.69%	-38.13%	33.65%	42.12%	10.02%	-	-
Horiz. %	128.97%	170.28%	129.30%	208.98%	156.37%	110.02%	100.00%	-
EPS	15.62	21.85	18.51	24.52	17.49	12.86	12.63	3.60%
YoY %	-28.51%	18.04%	-24.51%	40.19%	36.00%	1.82%	-	-
Horiz. %	123.67%	173.00%	146.56%	194.14%	138.48%	101.82%	100.00%	-
DPS	4.00	7.78	4.72	11.00	7.60	5.12	8.00	-10.90%
YoY %	-48.59%	64.83%	-57.09%	44.74%	48.44%	-36.00%	-	-
Horiz. %	50.00%	97.25%	59.00%	137.50%	95.00%	64.00%	100.00%	-
NAPS	1.23	1.00	1.50	1.36	1.17	1.03	1.11	1.72%
YoY %	23.00%	-33.33%	10.29%	16.24%	13.59%	-7.21%	-	-
Horiz. %	110.81%	90.09%	135.14%	122.52%	105.41%	92.79%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 833,092
RPS	122.18	96.03	68.92	68.71	51.29	35.66	24.77	30.45%
YoY %	27.23%	39.34%	0.31%	33.96%	43.83%	43.96%	-	-
Horiz. %	493.26%	387.69%	278.24%	277.39%	207.06%	143.96%	100.00%	-
EPS	14.68	12.22	9.78	7.99	5.69	4.13	3.10	29.57%
YoY %	20.13%	24.95%	22.40%	40.42%	37.77%	33.23%	-	-
Horiz. %	473.55%	394.19%	315.48%	257.74%	183.55%	133.23%	100.00%	-
DPS	3.75	4.35	2.50	3.58	2.47	1.64	1.96	11.41%
YoY %	-13.79%	74.00%	-30.17%	44.94%	50.61%	-16.33%	-	-
Horiz. %	191.33%	221.94%	127.55%	182.65%	126.02%	83.67%	100.00%	-
NAPS	1.1553	0.5592	0.7928	0.4434	0.3805	0.3311	0.2727	27.19%
YoY %	106.60%	-29.47%	78.80%	16.53%	14.92%	21.42%	-	-
Horiz. %	423.65%	205.06%	290.72%	162.60%	139.53%	121.42%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.65	2.28	2.90	2.05	2.61	1.69	1.74	-
P/RPS	1.27	1.33	2.22	0.97	1.65	1.52	1.73	-5.01%
YoY %	-4.51%	-40.09%	128.87%	-41.21%	8.55%	-12.14%	-	-
Horiz. %	73.41%	76.88%	128.32%	56.07%	95.38%	87.86%	100.00%	-
P/EPS	10.56	10.44	15.67	8.36	14.93	13.14	13.78	-4.33%
YoY %	1.15%	-33.38%	87.44%	-44.01%	13.62%	-4.64%	-	-
Horiz. %	76.63%	75.76%	113.72%	60.67%	108.35%	95.36%	100.00%	-
EY	9.47	9.58	6.38	11.96	6.70	7.61	7.26	4.52%
YoY %	-1.15%	50.16%	-46.66%	78.51%	-11.96%	4.82%	-	-
Horiz. %	130.44%	131.96%	87.88%	164.74%	92.29%	104.82%	100.00%	-
DY	2.42	3.41	1.63	5.37	2.91	3.03	4.60	-10.14%
YoY %	-29.03%	109.20%	-69.65%	84.54%	-3.96%	-34.13%	-	-
Horiz. %	52.61%	74.13%	35.43%	116.74%	63.26%	65.87%	100.00%	-
P/NAPS	1.34	2.28	1.93	1.51	2.23	1.64	1.57	-2.60%
YoY %	-41.23%	18.13%	27.81%	-32.29%	35.98%	4.46%	-	-
Horiz. %	85.35%	145.22%	122.93%	96.18%	142.04%	104.46%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	26/08/15	29/08/14	27/08/13	16/08/12	17/08/11	26/08/10	19/08/09	-
Price	1.44	2.45	2.11	2.38	2.45	1.84	2.00	-
P/RPS	1.11	1.43	1.62	1.13	1.55	1.66	1.98	-9.19%
YoY %	-22.38%	-11.73%	43.36%	-27.10%	-6.63%	-16.16%	-	-
Horiz. %	56.06%	72.22%	81.82%	57.07%	78.28%	83.84%	100.00%	-
P/EPS	9.22	11.21	11.40	9.71	14.01	14.30	15.84	-8.62%
YoY %	-17.75%	-1.67%	17.40%	-30.69%	-2.03%	-9.72%	-	-
Horiz. %	58.21%	70.77%	71.97%	61.30%	88.45%	90.28%	100.00%	-
EY	10.85	8.92	8.77	10.30	7.14	6.99	6.31	9.44%
YoY %	21.64%	1.71%	-14.85%	44.26%	2.15%	10.78%	-	-
Horiz. %	171.95%	141.36%	138.99%	163.23%	113.15%	110.78%	100.00%	-
DY	2.77	3.17	2.24	4.62	3.10	2.78	4.00	-5.93%
YoY %	-12.62%	41.52%	-51.52%	49.03%	11.51%	-30.50%	-	-
Horiz. %	69.25%	79.25%	56.00%	115.50%	77.50%	69.50%	100.00%	-
P/NAPS	1.17	2.45	1.41	1.75	2.09	1.79	1.80	-6.92%
YoY %	-52.24%	73.76%	-19.43%	-16.27%	16.76%	-0.56%	-	-
Horiz. %	65.00%	136.11%	78.33%	97.22%	116.11%	99.44%	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