[MAHSING] YoY TTM Result on 30-Sep-2014 [#3]

Stock

[MAHSING] MAH SING GROUP BHD

Announcement Date

20-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- 6.26%

YoY- 25.03%

Quarter Report

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
TTM Result
Revenue	2,897,129	2,988,573	3,179,321	2,630,979	1,876,831	1,755,944	1,447,854	12.24%
YoY %	-3.06%	-6.00%	20.84%	40.18%	6.88%	21.28%	-	-
Horiz. %	200.10%	206.41%	219.59%	181.72%	129.63%	121.28%	100.00%	-
PBT	472,018	515,479	484,349	436,735	352,643	300,467	220,612	13.50%
YoY %	-8.43%	6.43%	10.90%	23.85%	17.36%	36.20%	-	-
Horiz. %	213.96%	233.66%	219.55%	197.97%	159.85%	136.20%	100.00%	-
Tax	-114,906	-127,679	-118,223	-106,426	-87,802	-83,477	-60,241	11.35%
YoY %	10.00%	-8.00%	-11.08%	-21.21%	-5.18%	-38.57%	-	-
Horiz. %	190.74%	211.95%	196.25%	176.67%	145.75%	138.57%	100.00%	-
NP	357,112	387,800	366,126	330,309	264,841	216,990	160,371	14.25%
YoY %	-7.91%	5.92%	10.84%	24.72%	22.05%	35.31%	-	-
Horiz. %	222.68%	241.81%	228.30%	205.97%	165.14%	135.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	358,732	388,636	369,267	331,713	265,317	216,250	158,874	14.52%
YoY %	-7.69%	5.25%	11.32%	25.03%	22.69%	36.11%	-	-
Horiz. %	225.80%	244.62%	232.43%	208.79%	167.00%	136.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.34%	24.77%	24.41%	24.37%	24.90%	27.78%	27.31%	-
YoY %	-1.74%	1.47%	0.16%	-2.13%	-10.37%	1.72%	-	-
Horiz. %	89.12%	90.70%	89.38%	89.23%	91.18%	101.72%	100.00%	-
Total Cost	2,540,017	2,600,773	2,813,195	2,300,670	1,611,990	1,538,954	1,287,483	11.97%
YoY %	-2.34%	-7.55%	22.28%	42.72%	4.75%	19.53%	-	-
Horiz. %	197.29%	202.00%	218.50%	178.70%	125.20%	119.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,209,530	3,204,526	3,850,456	1,466,535	1,803,012	1,178,171	1,030,726	26.40%
YoY %	31.36%	-16.78%	162.55%	-18.66%	53.03%	14.30%	-	-
Horiz. %	408.40%	310.90%	373.57%	142.28%	174.93%	114.30%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	156,754	156,458	95,909	111,116	63,792	91,552	63,198	16.33%
YoY %	0.19%	63.13%	-13.69%	74.18%	-30.32%	44.87%	-	-
Horiz. %	248.04%	247.57%	151.76%	175.82%	100.94%	144.87%	100.00%	-
Div Payout %	43.70%	40.26%	25.97%	33.50%	24.04%	42.34%	39.78%	-
YoY %	8.54%	55.03%	-22.48%	39.35%	-43.22%	6.44%	-	-
Horiz. %	109.85%	101.21%	65.28%	84.21%	60.43%	106.44%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	4,209,530	3,204,526	3,850,456	1,466,535	1,803,012	1,178,171	1,030,726	26.40%
YoY %	31.36%	-16.78%	162.55%	-18.66%	53.03%	14.30%	-	-
Horiz. %	408.40%	310.90%	373.57%	142.28%	174.93%	114.30%	100.00%	-
NOSH	3,006,807	2,409,421	3,080,364	1,466,535	1,365,918	835,582	831,230	23.87%
YoY %	24.79%	-21.78%	110.04%	7.37%	63.47%	0.52%	-	-
Horiz. %	361.73%	289.86%	370.58%	176.43%	164.32%	100.52%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	12.33%	12.98%	11.52%	12.55%	14.11%	12.36%	11.08%	-
YoY %	-5.01%	12.67%	-8.21%	-11.06%	14.16%	11.55%	-	-
Horiz. %	111.28%	117.15%	103.97%	113.27%	127.35%	111.55%	100.00%	-
ROE	8.52%	12.13%	9.59%	22.62%	14.72%	18.35%	15.41%	-
YoY %	-29.76%	26.49%	-57.60%	53.67%	-19.78%	19.08%	-	-
Horiz. %	55.29%	78.72%	62.23%	146.79%	95.52%	119.08%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	96.35	124.04	103.21	179.40	137.40	210.15	174.18	-9.38%
YoY %	-22.32%	20.18%	-42.47%	30.57%	-34.62%	20.65%	-	-
Horiz. %	55.32%	71.21%	59.25%	103.00%	78.88%	120.65%	100.00%	-
EPS	11.93	16.13	11.99	22.62	19.42	25.88	19.11	-7.54%
YoY %	-26.04%	34.53%	-46.99%	16.48%	-24.96%	35.43%	-	-
Horiz. %	62.43%	84.41%	62.74%	118.37%	101.62%	135.43%	100.00%	-
DPS	5.21	6.49	3.11	7.58	4.67	11.00	7.60	-6.09%
YoY %	-19.72%	108.68%	-58.97%	62.31%	-57.55%	44.74%	-	-
Horiz. %	68.55%	85.39%	40.92%	99.74%	61.45%	144.74%	100.00%	-
NAPS	1.40	1.33	1.25	1.00	1.32	1.41	1.24	2.04%
YoY %	5.26%	6.40%	25.00%	-24.24%	-6.38%	13.71%	-	-
Horiz. %	112.90%	107.26%	100.81%	80.65%	106.45%	113.71%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,466,535
RPS	113.16	116.73	124.19	102.77	73.31	68.59	56.55	12.24%
YoY %	-3.06%	-6.01%	20.84%	40.19%	6.88%	21.29%	-	-
Horiz. %	200.11%	206.42%	219.61%	181.73%	129.64%	121.29%	100.00%	-
EPS	14.01	15.18	14.42	12.96	10.36	8.45	6.21	14.50%
YoY %	-7.71%	5.27%	11.27%	25.10%	22.60%	36.07%	-	-
Horiz. %	225.60%	244.44%	232.21%	208.70%	166.83%	136.07%	100.00%	-
DPS	6.12	6.11	3.75	4.34	2.49	3.58	2.47	16.30%
YoY %	0.16%	62.93%	-13.59%	74.30%	-30.45%	44.94%	-	-
Horiz. %	247.77%	247.37%	151.82%	175.71%	100.81%	144.94%	100.00%	-
NAPS	1.6443	1.2517	1.504	0.5728	0.7043	0.4602	0.4026	26.40%
YoY %	31.37%	-16.78%	162.57%	-18.67%	53.04%	14.31%	-	-
Horiz. %	408.42%	310.90%	373.57%	142.28%	174.94%	114.31%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	1.49	1.62	1.31	2.43	2.21	2.11	1.77	-
P/RPS	1.55	1.31	1.27	1.35	1.61	1.00	1.02	7.21%
YoY %	18.32%	3.15%	-5.93%	-16.15%	61.00%	-1.96%	-	-
Horiz. %	151.96%	128.43%	124.51%	132.35%	157.84%	98.04%	100.00%	-
P/EPS	12.49	10.04	10.93	10.74	11.38	8.15	9.26	5.10%
YoY %	24.40%	-8.14%	1.77%	-5.62%	39.63%	-11.99%	-	-
Horiz. %	134.88%	108.42%	118.03%	115.98%	122.89%	88.01%	100.00%	-
EY	8.01	9.96	9.15	9.31	8.79	12.27	10.80	-4.85%
YoY %	-19.58%	8.85%	-1.72%	5.92%	-28.36%	13.61%	-	-
Horiz. %	74.17%	92.22%	84.72%	86.20%	81.39%	113.61%	100.00%	-
DY	3.50	4.01	2.38	3.12	2.11	5.21	4.29	-3.33%
YoY %	-12.72%	68.49%	-23.72%	47.87%	-59.50%	21.45%	-	-
Horiz. %	81.59%	93.47%	55.48%	72.73%	49.18%	121.45%	100.00%	-
P/NAPS	1.06	1.22	1.05	2.43	1.67	1.50	1.43	-4.86%
YoY %	-13.11%	16.19%	-56.79%	45.51%	11.33%	4.90%	-	-
Horiz. %	74.13%	85.31%	73.43%	169.93%	116.78%	104.90%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	29/11/17	25/11/16	27/11/15	20/11/14	11/11/13	19/11/12	21/11/11	-
Price	1.52	1.52	1.40	2.31	2.16	2.29	1.94	-
P/RPS	1.58	1.23	1.36	1.29	1.57	1.09	1.11	6.05%
YoY %	28.46%	-9.56%	5.43%	-17.83%	44.04%	-1.80%	-	-
Horiz. %	142.34%	110.81%	122.52%	116.22%	141.44%	98.20%	100.00%	-
P/EPS	12.74	9.42	11.68	10.21	11.12	8.85	10.15	3.85%
YoY %	35.24%	-19.35%	14.40%	-8.18%	25.65%	-12.81%	-	-
Horiz. %	125.52%	92.81%	115.07%	100.59%	109.56%	87.19%	100.00%	-
EY	7.85	10.61	8.56	9.79	8.99	11.30	9.85	-3.70%
YoY %	-26.01%	23.95%	-12.56%	8.90%	-20.44%	14.72%	-	-
Horiz. %	79.70%	107.72%	86.90%	99.39%	91.27%	114.72%	100.00%	-
DY	3.43	4.27	2.22	3.28	2.16	4.80	3.92	-2.19%
YoY %	-19.67%	92.34%	-32.32%	51.85%	-55.00%	22.45%	-	-
Horiz. %	87.50%	108.93%	56.63%	83.67%	55.10%	122.45%	100.00%	-
P/NAPS	1.09	1.14	1.12	2.31	1.64	1.62	1.56	-5.79%
YoY %	-4.39%	1.79%	-51.52%	40.85%	1.23%	3.85%	-	-
Horiz. %	69.87%	73.08%	71.79%	148.08%	105.13%	103.85%	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 10:00:00

EMA 5

Hourly

SELL

2024-07-05 09:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-07-05 09:00:00

TURTLE SYSTEM 55

Hourly

SELL

2024-07-05 09:00:00

EMA 5

30 Mins

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

969

HLIND

HONG LEONG INDUSTRIES BHD

965

DNEX

DAGANG NEXCHANGE BERHAD

777

SALCON

SALCON BHD

747

JCY

JCY INTERNATIONAL BERHAD

724

MAYBANK

MALAYAN BANKING BHD

638

TOPGLOV

TOP GLOVE CORPORATION BHD

619

WCT

WCT HOLDINGS BERHAD

616

YTLPOWR

YTL POWER INTERNATIONAL BHD

615

Daily Stocks

HSI-CXV

0.10

-0.02

134,284,900

HSI-CV4

0.07

-0.02

71,990,000

NOVAMSC

0.255

+0.025

70,483,300

HSI-HWE

0.13

+0.015

66,513,300

AHB-WC

0.075

0.00

57,334,000

HSI-CXN

0.18

-0.03

56,438,400

HSI-HWW

0.24

+0.025

56,405,700

SNS

0.93

+0.045

51,166,300

VELESTO

0.275

-0.005

51,071,100

ORGABIO

0.47

+0.04

46,853,300

More active Stocks

NESTLE

122.30

+0.30

1,400

KOBAY

2.46

+0.28

7,717,900

KLK

20.36

+0.28

114,400

IJM-C76

0.74

+0.18

90,000

YBS

0.95

+0.165

23,446,500

CRESNDO

3.78

+0.15

862,600

SIMEPROP-C18

0.765

+0.135

10,000

PPB

14.28

+0.10

48,300

MERCURY

0.99

+0.095

96,800

PTRB

0.715

+0.09

17,790,900

More gainer Stocks

TOYOVEN

0.875

-0.185

9,408,900

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

SALUTE

0.56

-0.12

10,087,100

KUAISHO-C17

0.08

-0.12

58,800

THETA

1.79

-0.10

3,150,600

SYNERGY

1.48

-0.10

1,937,000

MPI

39.60

-0.10

41,500

HSI-HWX

0.665

-0.10

5,000

HLFG

17.24

-0.10

800

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