[MAHSING] YoY TTM Result on 30-Sep-2012 [#3]

Stock

[MAHSING] MAH SING GROUP BHD

Announcement Date

19-Nov-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Sep-2012 [#3]

Profit Trend

QoQ- 5.88%

YoY- 36.11%

Quarter Report

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	3,179,321	2,630,979	1,876,831	1,755,944	1,447,854	1,059,695	604,351	31.86%
YoY %	20.84%	40.18%	6.88%	21.28%	36.63%	75.34%	-	-
Horiz. %	526.07%	435.34%	310.55%	290.55%	239.57%	175.34%	100.00%	-
PBT	484,349	436,735	352,643	300,467	220,612	187,122	122,567	25.72%
YoY %	10.90%	23.85%	17.36%	36.20%	17.90%	52.67%	-	-
Horiz. %	395.17%	356.32%	287.71%	245.15%	179.99%	152.67%	100.00%	-
Tax	-118,223	-106,426	-87,802	-83,477	-60,241	-64,640	-36,663	21.53%
YoY %	-11.08%	-21.21%	-5.18%	-38.57%	6.81%	-76.31%	-	-
Horiz. %	322.46%	290.28%	239.48%	227.69%	164.31%	176.31%	100.00%	-
NP	366,126	330,309	264,841	216,990	160,371	122,482	85,904	27.31%
YoY %	10.84%	24.72%	22.05%	35.31%	30.93%	42.58%	-	-
Horiz. %	426.20%	384.51%	308.30%	252.60%	186.69%	142.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	369,267	331,713	265,317	216,250	158,874	111,811	86,268	27.40%
YoY %	11.32%	25.03%	22.69%	36.11%	42.09%	29.61%	-	-
Horiz. %	428.05%	384.51%	307.55%	250.67%	184.16%	129.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.41%	24.37%	24.90%	27.78%	27.31%	34.54%	29.91%	-
YoY %	0.16%	-2.13%	-10.37%	1.72%	-20.93%	15.48%	-	-
Horiz. %	81.61%	81.48%	83.25%	92.88%	91.31%	115.48%	100.00%	-
Total Cost	2,813,195	2,300,670	1,611,990	1,538,954	1,287,483	937,213	518,447	32.54%
YoY %	22.28%	42.72%	4.75%	19.53%	37.37%	80.77%	-	-
Horiz. %	542.62%	443.76%	310.93%	296.84%	248.33%	180.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,850,456	1,466,535	1,803,012	1,178,171	1,030,726	881,195	725,239	32.06%
YoY %	162.55%	-18.66%	53.03%	14.30%	16.97%	21.50%	-	-
Horiz. %	530.92%	202.21%	248.61%	162.45%	142.12%	121.50%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	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 %	25.97%	33.50%	24.04%	42.34%	39.78%	37.59%	58.00%	-
YoY %	-22.48%	39.35%	-43.22%	6.44%	5.83%	-35.19%	-	-
Horiz. %	44.78%	57.76%	41.45%	73.00%	68.59%	64.81%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	3,850,456	1,466,535	1,803,012	1,178,171	1,030,726	881,195	725,239	32.06%
YoY %	162.55%	-18.66%	53.03%	14.30%	16.97%	21.50%	-	-
Horiz. %	530.92%	202.21%	248.61%	162.45%	142.12%	121.50%	100.00%	-
NOSH	3,080,364	1,466,535	1,365,918	835,582	831,230	831,316	630,643	30.24%
YoY %	110.04%	7.37%	63.47%	0.52%	-0.01%	31.82%	-	-
Horiz. %	488.45%	232.55%	216.59%	132.50%	131.81%	131.82%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	11.52%	12.55%	14.11%	12.36%	11.08%	11.56%	14.21%	-
YoY %	-8.21%	-11.06%	14.16%	11.55%	-4.15%	-18.65%	-	-
Horiz. %	81.07%	88.32%	99.30%	86.98%	77.97%	81.35%	100.00%	-
ROE	9.59%	22.62%	14.72%	18.35%	15.41%	12.69%	11.90%	-
YoY %	-57.60%	53.67%	-19.78%	19.08%	21.43%	6.64%	-	-
Horiz. %	80.59%	190.08%	123.70%	154.20%	129.50%	106.64%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	103.21	179.40	137.40	210.15	174.18	127.47	95.83	1.24%
YoY %	-42.47%	30.57%	-34.62%	20.65%	36.64%	33.02%	-	-
Horiz. %	107.70%	187.21%	143.38%	219.29%	181.76%	133.02%	100.00%	-
EPS	11.99	22.62	19.42	25.88	19.11	13.45	13.68	-2.17%
YoY %	-46.99%	16.48%	-24.96%	35.43%	42.08%	-1.68%	-	-
Horiz. %	87.65%	165.35%	141.96%	189.18%	139.69%	98.32%	100.00%	-
DPS	3.11	7.58	4.67	11.00	7.60	5.06	8.00	-14.56%
YoY %	-58.97%	62.31%	-57.55%	44.74%	50.20%	-36.75%	-	-
Horiz. %	38.88%	94.75%	58.38%	137.50%	95.00%	63.25%	100.00%	-
NAPS	1.25	1.00	1.32	1.41	1.24	1.06	1.15	1.39%
YoY %	25.00%	-24.24%	-6.38%	13.71%	16.98%	-7.83%	-	-
Horiz. %	108.70%	86.96%	114.78%	122.61%	107.83%	92.17%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 835,582
RPS	124.19	102.77	73.31	68.59	56.55	41.39	23.61	31.85%
YoY %	20.84%	40.19%	6.88%	21.29%	36.63%	75.31%	-	-
Horiz. %	526.01%	435.28%	310.50%	290.51%	239.52%	175.31%	100.00%	-
EPS	14.42	12.96	10.36	8.45	6.21	4.37	3.37	27.40%
YoY %	11.27%	25.10%	22.60%	36.07%	42.11%	29.67%	-	-
Horiz. %	427.89%	384.57%	307.42%	250.74%	184.27%	129.67%	100.00%	-
DPS	3.75	4.34	2.49	3.58	2.47	1.64	1.95	11.50%
YoY %	-13.59%	74.30%	-30.45%	44.94%	50.61%	-15.90%	-	-
Horiz. %	192.31%	222.56%	127.69%	183.59%	126.67%	84.10%	100.00%	-
NAPS	1.504	0.5728	0.7043	0.4602	0.4026	0.3442	0.2833	32.06%
YoY %	162.57%	-18.67%	53.04%	14.31%	16.97%	21.50%	-	-
Horiz. %	530.89%	202.19%	248.61%	162.44%	142.11%	121.50%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	1.31	2.43	2.21	2.11	1.77	1.83	1.86	-
P/RPS	1.27	1.35	1.61	1.00	1.02	1.44	1.94	-6.81%
YoY %	-5.93%	-16.15%	61.00%	-1.96%	-29.17%	-25.77%	-	-
Horiz. %	65.46%	69.59%	82.99%	51.55%	52.58%	74.23%	100.00%	-
P/EPS	10.93	10.74	11.38	8.15	9.26	13.61	13.60	-3.57%
YoY %	1.77%	-5.62%	39.63%	-11.99%	-31.96%	0.07%	-	-
Horiz. %	80.37%	78.97%	83.68%	59.93%	68.09%	100.07%	100.00%	-
EY	9.15	9.31	8.79	12.27	10.80	7.35	7.35	3.71%
YoY %	-1.72%	5.92%	-28.36%	13.61%	46.94%	0.00%	-	-
Horiz. %	124.49%	126.67%	119.59%	166.94%	146.94%	100.00%	100.00%	-
DY	2.38	3.12	2.11	5.21	4.29	2.76	4.30	-9.38%
YoY %	-23.72%	47.87%	-59.50%	21.45%	55.43%	-35.81%	-	-
Horiz. %	55.35%	72.56%	49.07%	121.16%	99.77%	64.19%	100.00%	-
P/NAPS	1.05	2.43	1.67	1.50	1.43	1.73	1.62	-6.96%
YoY %	-56.79%	45.51%	11.33%	4.90%	-17.34%	6.79%	-	-
Horiz. %	64.81%	150.00%	103.09%	92.59%	88.27%	106.79%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	27/11/15	20/11/14	11/11/13	19/11/12	21/11/11	29/11/10	28/10/09	-
Price	1.40	2.31	2.16	2.29	1.94	1.85	1.78	-
P/RPS	1.36	1.29	1.57	1.09	1.11	1.45	1.86	-5.08%
YoY %	5.43%	-17.83%	44.04%	-1.80%	-23.45%	-22.04%	-	-
Horiz. %	73.12%	69.35%	84.41%	58.60%	59.68%	77.96%	100.00%	-
P/EPS	11.68	10.21	11.12	8.85	10.15	13.75	13.01	-1.78%
YoY %	14.40%	-8.18%	25.65%	-12.81%	-26.18%	5.69%	-	-
Horiz. %	89.78%	78.48%	85.47%	68.02%	78.02%	105.69%	100.00%	-
EY	8.56	9.79	8.99	11.30	9.85	7.27	7.69	1.80%
YoY %	-12.56%	8.90%	-20.44%	14.72%	35.49%	-5.46%	-	-
Horiz. %	111.31%	127.31%	116.91%	146.94%	128.09%	94.54%	100.00%	-
DY	2.22	3.28	2.16	4.80	3.92	2.73	4.49	-11.07%
YoY %	-32.32%	51.85%	-55.00%	22.45%	43.59%	-39.20%	-	-
Horiz. %	49.44%	73.05%	48.11%	106.90%	87.31%	60.80%	100.00%	-
P/NAPS	1.12	2.31	1.64	1.62	1.56	1.75	1.55	-5.26%
YoY %	-51.52%	40.85%	1.23%	3.85%	-10.86%	12.90%	-	-
Horiz. %	72.26%	149.03%	105.81%	104.52%	100.65%	112.90%	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