[MAHSING] YoY TTM Result on 30-Jun-2015 [#2]

Stock

[MAHSING] MAH SING GROUP BHD

Announcement Date

26-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 0.92%

YoY- 20.14%

Quarter Report

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	2,639,136	2,925,230	3,026,951	3,122,132	2,453,922	1,761,177	1,755,797	7.02%
YoY %	-9.78%	-3.36%	-3.05%	27.23%	39.33%	0.31%	-	-
Horiz. %	150.31%	166.60%	172.40%	177.82%	139.76%	100.31%	100.00%	-
PBT	413,972	476,815	502,732	492,958	409,564	336,640	285,576	6.38%
YoY %	-13.18%	-5.16%	1.98%	20.36%	21.66%	17.88%	-	-
Horiz. %	144.96%	166.97%	176.04%	172.62%	143.42%	117.88%	100.00%	-
Tax	-93,344	-119,832	-122,536	-120,828	-99,064	-85,601	-81,382	2.31%
YoY %	22.10%	2.21%	-1.41%	-21.97%	-15.73%	-5.18%	-	-
Horiz. %	114.70%	147.25%	150.57%	148.47%	121.73%	105.18%	100.00%	-
NP	320,628	356,983	380,196	372,130	310,500	251,039	204,194	7.80%
YoY %	-10.18%	-6.11%	2.17%	19.85%	23.69%	22.94%	-	-
Horiz. %	157.02%	174.83%	186.19%	182.24%	152.06%	122.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	322,416	358,314	381,147	375,031	312,165	249,931	204,242	7.90%
YoY %	-10.02%	-5.99%	1.63%	20.14%	24.90%	22.37%	-	-
Horiz. %	157.86%	175.44%	186.62%	183.62%	152.84%	122.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.55%	25.13%	24.37%	24.51%	24.19%	25.43%	28.50%	-
YoY %	-10.27%	3.12%	-0.57%	1.32%	-4.88%	-10.77%	-	-
Horiz. %	79.12%	88.18%	85.51%	86.00%	84.88%	89.23%	100.00%	-
Total Cost	2,318,508	2,568,247	2,646,755	2,750,002	2,143,422	1,510,138	1,551,603	6.91%
YoY %	-9.72%	-2.97%	-3.75%	28.30%	41.94%	-2.67%	-	-
Horiz. %	149.43%	165.52%	170.58%	177.24%	138.14%	97.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,398,761	3,302,248	3,129,124	2,952,358	1,428,920	2,025,899	1,133,006	20.08%
YoY %	2.92%	5.53%	5.99%	106.61%	-29.47%	78.81%	-	-
Horiz. %	299.98%	291.46%	276.18%	260.58%	126.12%	178.81%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	157,474	156,754	156,458	95,909	111,116	63,792	91,552	9.45%
YoY %	0.46%	0.19%	63.13%	-13.69%	74.18%	-30.32%	-	-
Horiz. %	172.00%	171.22%	170.90%	104.76%	121.37%	69.68%	100.00%	-
Div Payout %	48.84%	43.75%	41.05%	25.57%	35.60%	25.52%	44.83%	-
YoY %	11.63%	6.58%	60.54%	-28.17%	39.50%	-43.07%	-	-
Horiz. %	108.94%	97.59%	91.57%	57.04%	79.41%	56.93%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	3,398,761	3,302,248	3,129,124	2,952,358	1,428,920	2,025,899	1,133,006	20.08%
YoY %	2.92%	5.53%	5.99%	106.61%	-29.47%	78.81%	-	-
Horiz. %	299.98%	291.46%	276.18%	260.58%	126.12%	178.81%	100.00%	-
NOSH	2,427,687	2,410,400	2,407,018	2,400,291	1,428,920	1,350,599	833,092	19.50%
YoY %	0.72%	0.14%	0.28%	67.98%	5.80%	62.12%	-	-
Horiz. %	291.41%	289.33%	288.93%	288.12%	171.52%	162.12%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	12.15%	12.20%	12.56%	11.92%	12.65%	14.25%	11.63%	-
YoY %	-0.41%	-2.87%	5.37%	-5.77%	-11.23%	22.53%	-	-
Horiz. %	104.47%	104.90%	108.00%	102.49%	108.77%	122.53%	100.00%	-
ROE	9.49%	10.85%	12.18%	12.70%	21.85%	12.34%	18.03%	-
YoY %	-12.53%	-10.92%	-4.09%	-41.88%	77.07%	-31.56%	-	-
Horiz. %	52.63%	60.18%	67.55%	70.44%	121.19%	68.44%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	108.71	121.36	125.76	130.07	171.73	130.40	210.76	-10.44%
YoY %	-10.42%	-3.50%	-3.31%	-24.26%	31.69%	-38.13%	-	-
Horiz. %	51.58%	57.58%	59.67%	61.71%	81.48%	61.87%	100.00%	-
EPS	13.28	14.87	15.83	15.62	21.85	18.51	24.52	-9.71%
YoY %	-10.69%	-6.06%	1.34%	-28.51%	18.04%	-24.51%	-	-
Horiz. %	54.16%	60.64%	64.56%	63.70%	89.11%	75.49%	100.00%	-
DPS	6.49	6.50	6.50	4.00	7.78	4.72	11.00	-8.41%
YoY %	-0.15%	0.00%	62.50%	-48.59%	64.83%	-57.09%	-	-
Horiz. %	59.00%	59.09%	59.09%	36.36%	70.73%	42.91%	100.00%	-
NAPS	1.40	1.37	1.30	1.23	1.00	1.50	1.36	0.48%
YoY %	2.19%	5.38%	5.69%	23.00%	-33.33%	10.29%	-	-
Horiz. %	102.94%	100.74%	95.59%	90.44%	73.53%	110.29%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 2,400,291
RPS	103.09	114.26	118.23	121.95	95.85	68.79	68.58	7.02%
YoY %	-9.78%	-3.36%	-3.05%	27.23%	39.34%	0.31%	-	-
Horiz. %	150.32%	166.61%	172.40%	177.82%	139.76%	100.31%	100.00%	-
EPS	12.59	14.00	14.89	14.65	12.19	9.76	7.98	7.89%
YoY %	-10.07%	-5.98%	1.64%	20.18%	24.90%	22.31%	-	-
Horiz. %	157.77%	175.44%	186.59%	183.58%	152.76%	122.31%	100.00%	-
DPS	6.15	6.12	6.11	3.75	4.34	2.49	3.58	9.43%
YoY %	0.49%	0.16%	62.93%	-13.59%	74.30%	-30.45%	-	-
Horiz. %	171.79%	170.95%	170.67%	104.75%	121.23%	69.55%	100.00%	-
NAPS	1.3276	1.2899	1.2222	1.1532	0.5581	0.7913	0.4426	20.08%
YoY %	2.92%	5.54%	5.98%	106.63%	-29.47%	78.78%	-	-
Horiz. %	299.95%	291.44%	276.14%	260.55%	126.10%	178.78%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.07	1.62	1.47	1.65	2.28	2.90	2.05	-
P/RPS	0.98	1.33	1.17	1.27	1.33	2.22	0.97	0.17%
YoY %	-26.32%	13.68%	-7.87%	-4.51%	-40.09%	128.87%	-	-
Horiz. %	101.03%	137.11%	120.62%	130.93%	137.11%	228.87%	100.00%	-
P/EPS	8.06	10.90	9.28	10.56	10.44	15.67	8.36	-0.60%
YoY %	-26.06%	17.46%	-12.12%	1.15%	-33.38%	87.44%	-	-
Horiz. %	96.41%	130.38%	111.00%	126.32%	124.88%	187.44%	100.00%	-
EY	12.41	9.18	10.77	9.47	9.58	6.38	11.96	0.61%
YoY %	35.19%	-14.76%	13.73%	-1.15%	50.16%	-46.66%	-	-
Horiz. %	103.76%	76.76%	90.05%	79.18%	80.10%	53.34%	100.00%	-
DY	6.06	4.01	4.42	2.42	3.41	1.63	5.37	2.03%
YoY %	51.12%	-9.28%	82.64%	-29.03%	109.20%	-69.65%	-	-
Horiz. %	112.85%	74.67%	82.31%	45.07%	63.50%	30.35%	100.00%	-
P/NAPS	0.76	1.18	1.13	1.34	2.28	1.93	1.51	-10.80%
YoY %	-35.59%	4.42%	-15.67%	-41.23%	18.13%	27.81%	-	-
Horiz. %	50.33%	78.15%	74.83%	88.74%	150.99%	127.81%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	30/08/18	28/08/17	25/08/16	26/08/15	29/08/14	27/08/13	16/08/12	-
Price	1.18	1.58	1.61	1.44	2.45	2.11	2.38	-
P/RPS	1.09	1.30	1.28	1.11	1.43	1.62	1.13	-0.59%
YoY %	-16.15%	1.56%	15.32%	-22.38%	-11.73%	43.36%	-	-
Horiz. %	96.46%	115.04%	113.27%	98.23%	126.55%	143.36%	100.00%	-
P/EPS	8.89	10.63	10.17	9.22	11.21	11.40	9.71	-1.45%
YoY %	-16.37%	4.52%	10.30%	-17.75%	-1.67%	17.40%	-	-
Horiz. %	91.56%	109.47%	104.74%	94.95%	115.45%	117.40%	100.00%	-
EY	11.25	9.41	9.84	10.85	8.92	8.77	10.30	1.48%
YoY %	19.55%	-4.37%	-9.31%	21.64%	1.71%	-14.85%	-	-
Horiz. %	109.22%	91.36%	95.53%	105.34%	86.60%	85.15%	100.00%	-
DY	5.50	4.11	4.04	2.77	3.17	2.24	4.62	2.94%
YoY %	33.82%	1.73%	45.85%	-12.62%	41.52%	-51.52%	-	-
Horiz. %	119.05%	88.96%	87.45%	59.96%	68.61%	48.48%	100.00%	-
P/NAPS	0.84	1.15	1.24	1.17	2.45	1.41	1.75	-11.50%
YoY %	-26.96%	-7.26%	5.98%	-52.24%	73.76%	-19.43%	-	-
Horiz. %	48.00%	65.71%	70.86%	66.86%	140.00%	80.57%	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 - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 15:40:00

VOLUME BREAKOUT

5 Mins

BUY

2024-07-05 10:00:00

EMA 5

Hourly

SELL

2024-07-05 09:25:00

EMA 5

5 Mins

SELL

2024-07-05 09:20:00

EMA 5

5 Mins

BUY

2024-07-05 09:00:00

TURTLE SYSTEM 20

Hourly

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

957

MPI

MALAYSIAN PACIFIC INDUSTRIES

954

DNEX

DAGANG NEXCHANGE BERHAD

829

JCY

JCY INTERNATIONAL BERHAD

760

SALCON

SALCON BHD

746

YTLPOWR

YTL POWER INTERNATIONAL BHD

650

TOPGLOV

TOP GLOVE CORPORATION BHD

650

MAYBANK

MALAYAN BANKING BHD

633

WCT

WCT HOLDINGS BERHAD

600

Daily Stocks

HSI-CXV

0.10

-0.02

144,729,700

INIX-OR

0.02

0.00

141,839,900

HSI-HWE

0.135

+0.02

92,276,700

HSI-HWW

0.245

+0.03

91,583,600

HSI-CV4

0.07

-0.02

91,473,300

HSI-CXN

0.18

-0.03

90,314,200

NOVAMSC

0.255

+0.025

79,968,700

SNS

0.915

+0.03

77,622,900

EDUSPEC-OR

0.005

0.00

75,002,700

MUIIND

0.085

-0.005

73,269,700

More active Stocks

NESTLE

122.60

+0.60

13,300

KOBAY

2.39

+0.21

9,720,800

IJM-C76

0.725

+0.165

96,000

KLK

20.24

+0.16

411,200

NPC

1.80

+0.15

1,000

SUNCON

4.27

+0.14

3,087,300

YBS

0.92

+0.135

31,764,200

AIRPORT

10.12

+0.12

1,062,700

PETDAG

17.36

+0.12

359,200

SIMEPROP-C18

0.75

+0.12

10,100

More gainer Stocks

MPI

39.50

-0.20

162,400

TOYOVEN

0.885

-0.175

11,231,500

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

HEIM

22.04

-0.14

64,500

YTLPOWR

5.19

-0.13

10,082,500

KUAISHO-C17

0.08

-0.12

58,800

SALUTE

0.575

-0.105

24,635,700

CARLSBG

18.66

-0.10

81,000

PANAMY

20.08

-0.10

17,500

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