[MAHSING] YoY TTM Result on 31-Mar-2014 [#1]

Stock

[MAHSING] MAH SING GROUP BHD

Announcement Date

29-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- 5.1%

YoY- 22.8%

Quarter Report

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	2,971,986	3,033,536	3,046,667	2,224,652	1,740,628	1,716,716	1,183,551	16.56%
YoY %	-2.03%	-0.43%	36.95%	27.81%	1.39%	45.05%	-	-
Horiz. %	251.11%	256.31%	257.42%	187.96%	147.07%	145.05%	100.00%	-
PBT	477,135	499,623	490,701	390,863	323,356	264,623	194,341	16.13%
YoY %	-4.50%	1.82%	25.54%	20.88%	22.19%	36.16%	-	-
Horiz. %	245.51%	257.09%	252.49%	201.12%	166.39%	136.16%	100.00%	-
Tax	-121,172	-118,407	-121,556	-97,365	-82,148	-77,913	-55,663	13.82%
YoY %	-2.34%	2.59%	-24.85%	-18.52%	-5.44%	-39.97%	-	-
Horiz. %	217.69%	212.72%	218.38%	174.92%	147.58%	139.97%	100.00%	-
NP	355,963	381,216	369,145	293,498	241,208	186,710	138,678	16.99%
YoY %	-6.62%	3.27%	25.77%	21.68%	29.19%	34.64%	-	-
Horiz. %	256.68%	274.89%	266.19%	211.64%	173.93%	134.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	356,743	382,819	371,609	294,922	240,171	187,308	131,355	18.10%
YoY %	-6.81%	3.02%	26.00%	22.80%	28.22%	42.60%	-	-
Horiz. %	271.59%	291.44%	282.90%	224.52%	182.84%	142.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.40%	23.70%	24.77%	24.91%	25.40%	29.44%	28.64%	-
YoY %	7.17%	-4.32%	-0.56%	-1.93%	-13.72%	2.79%	-	-
Horiz. %	88.69%	82.75%	86.49%	86.98%	88.69%	102.79%	100.00%	-
Total Cost	2,616,023	2,652,320	2,677,522	1,931,154	1,499,420	1,530,006	1,044,873	16.51%
YoY %	-1.37%	-0.94%	38.65%	28.79%	-2.00%	46.43%	-	-
Horiz. %	250.37%	253.84%	256.25%	184.82%	143.50%	146.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,349,096	3,974,734	1,659,278	1,414,595	1,347,214	1,131,822	964,745	23.02%
YoY %	-15.74%	139.55%	17.30%	5.00%	19.03%	17.32%	-	-
Horiz. %	347.15%	412.00%	171.99%	146.63%	139.64%	117.32%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	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 %	43.94%	40.87%	25.81%	37.68%	26.56%	48.88%	48.11%	-
YoY %	7.51%	58.35%	-31.50%	41.87%	-45.66%	1.60%	-	-
Horiz. %	91.33%	84.95%	53.65%	78.32%	55.21%	101.60%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	3,349,096	3,974,734	1,659,278	1,414,595	1,347,214	1,131,822	964,745	23.02%
YoY %	-15.74%	139.55%	17.30%	5.00%	19.03%	17.32%	-	-
Horiz. %	347.15%	412.00%	171.99%	146.63%	139.64%	117.32%	100.00%	-
NOSH	2,409,422	2,988,521	1,659,278	1,414,595	880,532	832,222	831,676	19.37%
YoY %	-19.38%	80.11%	17.30%	60.65%	5.80%	0.07%	-	-
Horiz. %	289.71%	359.34%	199.51%	170.09%	105.87%	100.07%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	11.98%	12.57%	12.12%	13.19%	13.86%	10.88%	11.72%	-
YoY %	-4.69%	3.71%	-8.11%	-4.83%	27.39%	-7.17%	-	-
Horiz. %	102.22%	107.25%	103.41%	112.54%	118.26%	92.83%	100.00%	-
ROE	10.65%	9.63%	22.40%	20.85%	17.83%	16.55%	13.62%	-
YoY %	10.59%	-57.01%	7.43%	16.94%	7.73%	21.51%	-	-
Horiz. %	78.19%	70.70%	164.46%	153.08%	130.91%	121.51%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	123.35	101.51	183.61	157.26	197.68	206.28	142.31	-2.35%
YoY %	21.52%	-44.71%	16.76%	-20.45%	-4.17%	44.95%	-	-
Horiz. %	86.68%	71.33%	129.02%	110.51%	138.91%	144.95%	100.00%	-
EPS	14.81	12.81	22.40	20.85	27.28	22.51	15.79	-1.06%
YoY %	15.61%	-42.81%	7.43%	-23.57%	21.19%	42.56%	-	-
Horiz. %	93.79%	81.13%	141.86%	132.05%	172.77%	142.56%	100.00%	-
DPS	6.50	5.24	5.78	7.86	7.24	11.00	7.60	-2.56%
YoY %	24.05%	-9.34%	-26.46%	8.56%	-34.18%	44.74%	-	-
Horiz. %	85.53%	68.95%	76.05%	103.42%	95.26%	144.74%	100.00%	-
NAPS	1.39	1.33	1.00	1.00	1.53	1.36	1.16	3.05%
YoY %	4.51%	33.00%	0.00%	-34.64%	12.50%	17.24%	-	-
Horiz. %	119.83%	114.66%	86.21%	86.21%	131.90%	117.24%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,414,595
RPS	116.98	119.40	119.92	87.57	68.51	67.57	46.59	16.56%
YoY %	-2.03%	-0.43%	36.94%	27.82%	1.39%	45.03%	-	-
Horiz. %	251.08%	256.28%	257.39%	187.96%	147.05%	145.03%	100.00%	-
EPS	14.04	15.07	14.63	11.61	9.45	7.37	5.17	18.09%
YoY %	-6.83%	3.01%	26.01%	22.86%	28.22%	42.55%	-	-
Horiz. %	271.57%	291.49%	282.98%	224.56%	182.79%	142.55%	100.00%	-
DPS	6.17	6.16	3.78	4.37	2.51	3.60	2.49	16.31%
YoY %	0.16%	62.96%	-13.50%	74.10%	-30.28%	44.58%	-	-
Horiz. %	247.79%	247.39%	151.81%	175.50%	100.80%	144.58%	100.00%	-
NAPS	1.3183	1.5645	0.6531	0.5568	0.5303	0.4455	0.3797	23.03%
YoY %	-15.74%	139.55%	17.30%	5.00%	19.03%	17.33%	-	-
Horiz. %	347.20%	412.04%	172.00%	146.64%	139.66%	117.33%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	1.45	1.42	2.06	2.18	2.30	2.07	2.50	-
P/RPS	1.18	1.40	1.12	1.39	1.16	1.00	1.76	-6.44%
YoY %	-15.71%	25.00%	-19.42%	19.83%	16.00%	-43.18%	-	-
Horiz. %	67.05%	79.55%	63.64%	78.98%	65.91%	56.82%	100.00%	-
P/EPS	9.79	11.09	9.20	10.46	8.43	9.20	15.83	-7.69%
YoY %	-11.72%	20.54%	-12.05%	24.08%	-8.37%	-41.88%	-	-
Horiz. %	61.84%	70.06%	58.12%	66.08%	53.25%	58.12%	100.00%	-
EY	10.21	9.02	10.87	9.56	11.86	10.87	6.32	8.31%
YoY %	13.19%	-17.02%	13.70%	-19.39%	9.11%	71.99%	-	-
Horiz. %	161.55%	142.72%	171.99%	151.27%	187.66%	171.99%	100.00%	-
DY	4.48	3.69	2.81	3.60	3.15	5.31	3.04	6.66%
YoY %	21.41%	31.32%	-21.94%	14.29%	-40.68%	74.67%	-	-
Horiz. %	147.37%	121.38%	92.43%	118.42%	103.62%	174.67%	100.00%	-
P/NAPS	1.04	1.07	2.06	2.18	1.50	1.52	2.16	-11.45%
YoY %	-2.80%	-48.06%	-5.50%	45.33%	-1.32%	-29.63%	-	-
Horiz. %	48.15%	49.54%	95.37%	100.93%	69.44%	70.37%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	31/05/17	26/05/16	28/05/15	29/05/14	28/05/13	28/05/12	25/05/11	-
Price	1.56	1.50	2.12	2.26	3.21	1.98	2.60	-
P/RPS	1.26	1.48	1.15	1.44	1.62	0.96	1.83	-6.02%
YoY %	-14.86%	28.70%	-20.14%	-11.11%	68.75%	-47.54%	-	-
Horiz. %	68.85%	80.87%	62.84%	78.69%	88.52%	52.46%	100.00%	-
P/EPS	10.54	11.71	9.47	10.84	11.77	8.80	16.46	-7.15%
YoY %	-9.99%	23.65%	-12.64%	-7.90%	33.75%	-46.54%	-	-
Horiz. %	64.03%	71.14%	57.53%	65.86%	71.51%	53.46%	100.00%	-
EY	9.49	8.54	10.56	9.22	8.50	11.37	6.07	7.72%
YoY %	11.12%	-19.13%	14.53%	8.47%	-25.24%	87.31%	-	-
Horiz. %	156.34%	140.69%	173.97%	151.89%	140.03%	187.31%	100.00%	-
DY	4.17	3.49	2.73	3.48	2.26	5.56	2.92	6.11%
YoY %	19.48%	27.84%	-21.55%	53.98%	-59.35%	90.41%	-	-
Horiz. %	142.81%	119.52%	93.49%	119.18%	77.40%	190.41%	100.00%	-
P/NAPS	1.12	1.13	2.12	2.26	2.10	1.46	2.24	-10.90%
YoY %	-0.88%	-46.70%	-6.19%	7.62%	43.84%	-34.82%	-	-
Horiz. %	50.00%	50.45%	94.64%	100.89%	93.75%	65.18%	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