[MAHSING] YoY TTM Result on 31-Mar-2013 [#1]

Stock

[MAHSING] MAH SING GROUP BHD

Announcement Date

28-May-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Mar-2013 [#1]

Profit Trend

QoQ- 4.14%

YoY- 28.22%

Quarter Report

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
TTM Result
Revenue	3,033,536	3,046,667	2,224,652	1,740,628	1,716,716	1,183,551	789,559	25.12%
YoY %	-0.43%	36.95%	27.81%	1.39%	45.05%	49.90%	-	-
Horiz. %	384.21%	385.87%	281.76%	220.46%	217.43%	149.90%	100.00%	-
PBT	499,623	490,701	390,863	323,356	264,623	194,341	154,837	21.53%
YoY %	1.82%	25.54%	20.88%	22.19%	36.16%	25.51%	-	-
Horiz. %	322.68%	316.91%	252.44%	208.84%	170.90%	125.51%	100.00%	-
Tax	-118,407	-121,556	-97,365	-82,148	-77,913	-55,663	-49,540	15.61%
YoY %	2.59%	-24.85%	-18.52%	-5.44%	-39.97%	-12.36%	-	-
Horiz. %	239.01%	245.37%	196.54%	165.82%	157.27%	112.36%	100.00%	-
NP	381,216	369,145	293,498	241,208	186,710	138,678	105,297	23.89%
YoY %	3.27%	25.77%	21.68%	29.19%	34.64%	31.70%	-	-
Horiz. %	362.04%	350.58%	278.73%	229.07%	177.32%	131.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	382,819	371,609	294,922	240,171	187,308	131,355	99,535	25.14%
YoY %	3.02%	26.00%	22.80%	28.22%	42.60%	31.97%	-	-
Horiz. %	384.61%	373.35%	296.30%	241.29%	188.18%	131.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.70%	24.77%	24.91%	25.40%	29.44%	28.64%	31.99%	-
YoY %	-4.32%	-0.56%	-1.93%	-13.72%	2.79%	-10.47%	-	-
Horiz. %	74.09%	77.43%	77.87%	79.40%	92.03%	89.53%	100.00%	-
Total Cost	2,652,320	2,677,522	1,931,154	1,499,420	1,530,006	1,044,873	684,262	25.30%
YoY %	-0.94%	38.65%	28.79%	-2.00%	46.43%	52.70%	-	-
Horiz. %	387.62%	391.30%	282.22%	219.13%	223.60%	152.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,974,734	1,659,278	1,414,595	1,347,214	1,131,822	964,745	873,976	28.68%
YoY %	139.55%	17.30%	5.00%	19.03%	17.32%	10.39%	-	-
Horiz. %	454.79%	189.85%	161.86%	154.15%	129.50%	110.39%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	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 %	40.87%	25.81%	37.68%	26.56%	48.88%	48.11%	42.23%	-
YoY %	58.35%	-31.50%	41.87%	-45.66%	1.60%	13.92%	-	-
Horiz. %	96.78%	61.12%	89.23%	62.89%	115.75%	113.92%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	3,974,734	1,659,278	1,414,595	1,347,214	1,131,822	964,745	873,976	28.68%
YoY %	139.55%	17.30%	5.00%	19.03%	17.32%	10.39%	-	-
Horiz. %	454.79%	189.85%	161.86%	154.15%	129.50%	110.39%	100.00%	-
NOSH	2,988,521	1,659,278	1,414,595	880,532	832,222	831,676	693,631	27.53%
YoY %	80.11%	17.30%	60.65%	5.80%	0.07%	19.90%	-	-
Horiz. %	430.85%	239.22%	203.94%	126.95%	119.98%	119.90%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	12.57%	12.12%	13.19%	13.86%	10.88%	11.72%	13.34%	-
YoY %	3.71%	-8.11%	-4.83%	27.39%	-7.17%	-12.14%	-	-
Horiz. %	94.23%	90.85%	98.88%	103.90%	81.56%	87.86%	100.00%	-
ROE	9.63%	22.40%	20.85%	17.83%	16.55%	13.62%	11.39%	-
YoY %	-57.01%	7.43%	16.94%	7.73%	21.51%	19.58%	-	-
Horiz. %	84.55%	196.66%	183.06%	156.54%	145.30%	119.58%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	101.51	183.61	157.26	197.68	206.28	142.31	113.83	-1.88%
YoY %	-44.71%	16.76%	-20.45%	-4.17%	44.95%	25.02%	-	-
Horiz. %	89.18%	161.30%	138.15%	173.66%	181.22%	125.02%	100.00%	-
EPS	12.81	22.40	20.85	27.28	22.51	15.79	14.35	-1.87%
YoY %	-42.81%	7.43%	-23.57%	21.19%	42.56%	10.03%	-	-
Horiz. %	89.27%	156.10%	145.30%	190.10%	156.86%	110.03%	100.00%	-
DPS	5.24	5.78	7.86	7.24	11.00	7.60	6.06	-2.39%
YoY %	-9.34%	-26.46%	8.56%	-34.18%	44.74%	25.41%	-	-
Horiz. %	86.47%	95.38%	129.70%	119.47%	181.52%	125.41%	100.00%	-
NAPS	1.33	1.00	1.00	1.53	1.36	1.16	1.26	0.90%
YoY %	33.00%	0.00%	-34.64%	12.50%	17.24%	-7.94%	-	-
Horiz. %	105.56%	79.37%	79.37%	121.43%	107.94%	92.06%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 880,532
RPS	118.71	119.22	87.06	68.12	67.18	46.32	30.90	25.12%
YoY %	-0.43%	36.94%	27.80%	1.40%	45.03%	49.90%	-	-
Horiz. %	384.17%	385.83%	281.75%	220.45%	217.41%	149.90%	100.00%	-
EPS	14.98	14.54	11.54	9.40	7.33	5.14	3.90	25.11%
YoY %	3.03%	26.00%	22.77%	28.24%	42.61%	31.79%	-	-
Horiz. %	384.10%	372.82%	295.90%	241.03%	187.95%	131.79%	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	1.5554	0.6493	0.5536	0.5272	0.4429	0.3775	0.342	28.68%
YoY %	139.55%	17.29%	5.01%	19.03%	17.32%	10.38%	-	-
Horiz. %	454.80%	189.85%	161.87%	154.15%	129.50%	110.38%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	1.42	2.06	2.18	2.30	2.07	2.50	1.90	-
P/RPS	1.40	1.12	1.39	1.16	1.00	1.76	1.67	-2.89%
YoY %	25.00%	-19.42%	19.83%	16.00%	-43.18%	5.39%	-	-
Horiz. %	83.83%	67.07%	83.23%	69.46%	59.88%	105.39%	100.00%	-
P/EPS	11.09	9.20	10.46	8.43	9.20	15.83	13.24	-2.90%
YoY %	20.54%	-12.05%	24.08%	-8.37%	-41.88%	19.56%	-	-
Horiz. %	83.76%	69.49%	79.00%	63.67%	69.49%	119.56%	100.00%	-
EY	9.02	10.87	9.56	11.86	10.87	6.32	7.55	3.00%
YoY %	-17.02%	13.70%	-19.39%	9.11%	71.99%	-16.29%	-	-
Horiz. %	119.47%	143.97%	126.62%	157.09%	143.97%	83.71%	100.00%	-
DY	3.69	2.81	3.60	3.15	5.31	3.04	3.19	2.45%
YoY %	31.32%	-21.94%	14.29%	-40.68%	74.67%	-4.70%	-	-
Horiz. %	115.67%	88.09%	112.85%	98.75%	166.46%	95.30%	100.00%	-
P/NAPS	1.07	2.06	2.18	1.50	1.52	2.16	1.51	-5.57%
YoY %	-48.06%	-5.50%	45.33%	-1.32%	-29.63%	43.05%	-	-
Horiz. %	70.86%	136.42%	144.37%	99.34%	100.66%	143.05%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	26/05/16	28/05/15	29/05/14	28/05/13	28/05/12	25/05/11	26/05/10	-
Price	1.50	2.12	2.26	3.21	1.98	2.60	1.56	-
P/RPS	1.48	1.15	1.44	1.62	0.96	1.83	1.37	1.29%
YoY %	28.70%	-20.14%	-11.11%	68.75%	-47.54%	33.58%	-	-
Horiz. %	108.03%	83.94%	105.11%	118.25%	70.07%	133.58%	100.00%	-
P/EPS	11.71	9.47	10.84	11.77	8.80	16.46	10.87	1.24%
YoY %	23.65%	-12.64%	-7.90%	33.75%	-46.54%	51.43%	-	-
Horiz. %	107.73%	87.12%	99.72%	108.28%	80.96%	151.43%	100.00%	-
EY	8.54	10.56	9.22	8.50	11.37	6.07	9.20	-1.23%
YoY %	-19.13%	14.53%	8.47%	-25.24%	87.31%	-34.02%	-	-
Horiz. %	92.83%	114.78%	100.22%	92.39%	123.59%	65.98%	100.00%	-
DY	3.49	2.73	3.48	2.26	5.56	2.92	3.88	-1.74%
YoY %	27.84%	-21.55%	53.98%	-59.35%	90.41%	-24.74%	-	-
Horiz. %	89.95%	70.36%	89.69%	58.25%	143.30%	75.26%	100.00%	-
P/NAPS	1.13	2.12	2.26	2.10	1.46	2.24	1.24	-1.53%
YoY %	-46.70%	-6.19%	7.62%	43.84%	-34.82%	80.65%	-	-
Horiz. %	91.13%	170.97%	182.26%	169.35%	117.74%	180.65%	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