[MAHSING] YoY TTM Result on 30-Jun-2013 [#2]

Stock

[MAHSING] MAH SING GROUP BHD

Announcement Date

27-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 4.06%

YoY- 22.37%

Quarter Report

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	3,026,951	3,122,132	2,453,922	1,761,177	1,755,797	1,310,620	911,376	22.12%
YoY %	-3.05%	27.23%	39.33%	0.31%	33.97%	43.81%	-	-
Horiz. %	332.13%	342.57%	269.25%	193.24%	192.65%	143.81%	100.00%	-
PBT	502,732	492,958	409,564	336,640	285,576	208,361	170,512	19.72%
YoY %	1.98%	20.36%	21.66%	17.88%	37.06%	22.20%	-	-
Horiz. %	294.84%	289.10%	240.20%	197.43%	167.48%	122.20%	100.00%	-
Tax	-122,536	-120,828	-99,064	-85,601	-81,382	-59,601	-56,153	13.87%
YoY %	-1.41%	-21.97%	-15.73%	-5.18%	-36.54%	-6.14%	-	-
Horiz. %	218.22%	215.18%	176.42%	152.44%	144.93%	106.14%	100.00%	-
NP	380,196	372,130	310,500	251,039	204,194	148,760	114,359	22.14%
YoY %	2.17%	19.85%	23.69%	22.94%	37.26%	30.08%	-	-
Horiz. %	332.46%	325.41%	271.51%	219.52%	178.56%	130.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	381,147	375,031	312,165	249,931	204,242	145,328	105,656	23.81%
YoY %	1.63%	20.14%	24.90%	22.37%	40.54%	37.55%	-	-
Horiz. %	360.74%	354.95%	295.45%	236.55%	193.31%	137.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.37%	24.51%	24.19%	25.43%	28.50%	28.60%	32.93%	-
YoY %	-0.57%	1.32%	-4.88%	-10.77%	-0.35%	-13.15%	-	-
Horiz. %	74.01%	74.43%	73.46%	77.22%	86.55%	86.85%	100.00%	-
Total Cost	2,646,755	2,750,002	2,143,422	1,510,138	1,551,603	1,161,860	797,017	22.12%
YoY %	-3.75%	28.30%	41.94%	-2.67%	33.54%	45.78%	-	-
Horiz. %	332.08%	345.04%	268.93%	189.47%	194.68%	145.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,129,124	2,952,358	1,428,920	2,025,899	1,133,006	972,339	846,021	24.33%
YoY %	5.99%	106.61%	-29.47%	78.81%	16.52%	14.93%	-	-
Horiz. %	369.86%	348.97%	168.90%	239.46%	133.92%	114.93%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	156,458	95,909	111,116	63,792	91,552	63,198	42,032	24.46%
YoY %	63.13%	-13.69%	74.18%	-30.32%	44.87%	50.36%	-	-
Horiz. %	372.24%	228.18%	264.36%	151.77%	217.81%	150.36%	100.00%	-
Div Payout %	41.05%	25.57%	35.60%	25.52%	44.83%	43.49%	39.78%	-
YoY %	60.54%	-28.17%	39.50%	-43.07%	3.08%	9.33%	-	-
Horiz. %	103.19%	64.28%	89.49%	64.15%	112.69%	109.33%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	3,129,124	2,952,358	1,428,920	2,025,899	1,133,006	972,339	846,021	24.33%
YoY %	5.99%	106.61%	-29.47%	78.81%	16.52%	14.93%	-	-
Horiz. %	369.86%	348.97%	168.90%	239.46%	133.92%	114.93%	100.00%	-
NOSH	2,407,018	2,400,291	1,428,920	1,350,599	833,092	831,059	821,380	19.60%
YoY %	0.28%	67.98%	5.80%	62.12%	0.24%	1.18%	-	-
Horiz. %	293.05%	292.23%	173.97%	164.43%	101.43%	101.18%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	12.56%	11.92%	12.65%	14.25%	11.63%	11.35%	12.55%	-
YoY %	5.37%	-5.77%	-11.23%	22.53%	2.47%	-9.56%	-	-
Horiz. %	100.08%	94.98%	100.80%	113.55%	92.67%	90.44%	100.00%	-
ROE	12.18%	12.70%	21.85%	12.34%	18.03%	14.95%	12.49%	-
YoY %	-4.09%	-41.88%	77.07%	-31.56%	20.60%	19.70%	-	-
Horiz. %	97.52%	101.68%	174.94%	98.80%	144.36%	119.70%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	125.76	130.07	171.73	130.40	210.76	157.70	110.96	2.10%
YoY %	-3.31%	-24.26%	31.69%	-38.13%	33.65%	42.12%	-	-
Horiz. %	113.34%	117.22%	154.77%	117.52%	189.94%	142.12%	100.00%	-
EPS	15.83	15.62	21.85	18.51	24.52	17.49	12.86	3.52%
YoY %	1.34%	-28.51%	18.04%	-24.51%	40.19%	36.00%	-	-
Horiz. %	123.09%	121.46%	169.91%	143.93%	190.67%	136.00%	100.00%	-
DPS	6.50	4.00	7.78	4.72	11.00	7.60	5.12	4.05%
YoY %	62.50%	-48.59%	64.83%	-57.09%	44.74%	48.44%	-	-
Horiz. %	126.95%	78.12%	151.95%	92.19%	214.84%	148.44%	100.00%	-
NAPS	1.30	1.23	1.00	1.50	1.36	1.17	1.03	3.95%
YoY %	5.69%	23.00%	-33.33%	10.29%	16.24%	13.59%	-	-
Horiz. %	126.21%	119.42%	97.09%	145.63%	132.04%	113.59%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,350,599
RPS	118.45	122.18	96.03	68.92	68.71	51.29	35.66	22.12%
YoY %	-3.05%	27.23%	39.34%	0.31%	33.96%	43.83%	-	-
Horiz. %	332.16%	342.62%	269.29%	193.27%	192.68%	143.83%	100.00%	-
EPS	14.92	14.68	12.22	9.78	7.99	5.69	4.13	23.84%
YoY %	1.63%	20.13%	24.95%	22.40%	40.42%	37.77%	-	-
Horiz. %	361.26%	355.45%	295.88%	236.80%	193.46%	137.77%	100.00%	-
DPS	6.12	3.75	4.35	2.50	3.58	2.47	1.64	24.51%
YoY %	63.20%	-13.79%	74.00%	-30.17%	44.94%	50.61%	-	-
Horiz. %	373.17%	228.66%	265.24%	152.44%	218.29%	150.61%	100.00%	-
NAPS	1.2245	1.1553	0.5592	0.7928	0.4434	0.3805	0.3311	24.33%
YoY %	5.99%	106.60%	-29.47%	78.80%	16.53%	14.92%	-	-
Horiz. %	369.83%	348.93%	168.89%	239.44%	133.92%	114.92%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	1.47	1.65	2.28	2.90	2.05	2.61	1.69	-
P/RPS	1.17	1.27	1.33	2.22	0.97	1.65	1.52	-4.26%
YoY %	-7.87%	-4.51%	-40.09%	128.87%	-41.21%	8.55%	-	-
Horiz. %	76.97%	83.55%	87.50%	146.05%	63.82%	108.55%	100.00%	-
P/EPS	9.28	10.56	10.44	15.67	8.36	14.93	13.14	-5.62%
YoY %	-12.12%	1.15%	-33.38%	87.44%	-44.01%	13.62%	-	-
Horiz. %	70.62%	80.37%	79.45%	119.25%	63.62%	113.62%	100.00%	-
EY	10.77	9.47	9.58	6.38	11.96	6.70	7.61	5.95%
YoY %	13.73%	-1.15%	50.16%	-46.66%	78.51%	-11.96%	-	-
Horiz. %	141.52%	124.44%	125.89%	83.84%	157.16%	88.04%	100.00%	-
DY	4.42	2.42	3.41	1.63	5.37	2.91	3.03	6.48%
YoY %	82.64%	-29.03%	109.20%	-69.65%	84.54%	-3.96%	-	-
Horiz. %	145.87%	79.87%	112.54%	53.80%	177.23%	96.04%	100.00%	-
P/NAPS	1.13	1.34	2.28	1.93	1.51	2.23	1.64	-6.01%
YoY %	-15.67%	-41.23%	18.13%	27.81%	-32.29%	35.98%	-	-
Horiz. %	68.90%	81.71%	139.02%	117.68%	92.07%	135.98%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	25/08/16	26/08/15	29/08/14	27/08/13	16/08/12	17/08/11	26/08/10	-
Price	1.61	1.44	2.45	2.11	2.38	2.45	1.84	-
P/RPS	1.28	1.11	1.43	1.62	1.13	1.55	1.66	-4.23%
YoY %	15.32%	-22.38%	-11.73%	43.36%	-27.10%	-6.63%	-	-
Horiz. %	77.11%	66.87%	86.14%	97.59%	68.07%	93.37%	100.00%	-
P/EPS	10.17	9.22	11.21	11.40	9.71	14.01	14.30	-5.51%
YoY %	10.30%	-17.75%	-1.67%	17.40%	-30.69%	-2.03%	-	-
Horiz. %	71.12%	64.48%	78.39%	79.72%	67.90%	97.97%	100.00%	-
EY	9.84	10.85	8.92	8.77	10.30	7.14	6.99	5.85%
YoY %	-9.31%	21.64%	1.71%	-14.85%	44.26%	2.15%	-	-
Horiz. %	140.77%	155.22%	127.61%	125.46%	147.35%	102.15%	100.00%	-
DY	4.04	2.77	3.17	2.24	4.62	3.10	2.78	6.42%
YoY %	45.85%	-12.62%	41.52%	-51.52%	49.03%	11.51%	-	-
Horiz. %	145.32%	99.64%	114.03%	80.58%	166.19%	111.51%	100.00%	-
P/NAPS	1.24	1.17	2.45	1.41	1.75	2.09	1.79	-5.92%
YoY %	5.98%	-52.24%	73.76%	-19.43%	-16.27%	16.76%	-	-
Horiz. %	69.27%	65.36%	136.87%	78.77%	97.77%	116.76%	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