[MAHSING] QoQ TTM Result on 31-Dec-2015 [#4]

Stock

[MAHSING] MAH SING GROUP BHD

Announcement Date

26-Feb-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Dec-2015 [#4]

Profit Trend

QoQ- 4.71%

YoY- 8.47%

Quarter Report

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
TTM Result
Revenue	2,988,573	3,026,951	3,033,536	3,108,506	3,179,321	3,122,132	3,046,667	-1.27%
YoY %	-1.27%	-0.22%	-2.41%	-2.23%	1.83%	2.48%	-	-
Horiz. %	98.09%	99.35%	99.57%	102.03%	104.35%	102.48%	100.00%	-
PBT	515,479	502,732	499,623	503,693	484,349	492,958	490,701	3.32%
YoY %	2.54%	0.62%	-0.81%	3.99%	-1.75%	0.46%	-	-
Horiz. %	105.05%	102.45%	101.82%	102.65%	98.71%	100.46%	100.00%	-
Tax	-127,679	-122,536	-118,407	-119,059	-118,223	-120,828	-121,556	3.32%
YoY %	-4.20%	-3.49%	0.55%	-0.71%	2.16%	0.60%	-	-
Horiz. %	105.04%	100.81%	97.41%	97.95%	97.26%	99.40%	100.00%	-
NP	387,800	380,196	381,216	384,634	366,126	372,130	369,145	3.33%
YoY %	2.00%	-0.27%	-0.89%	5.06%	-1.61%	0.81%	-	-
Horiz. %	105.05%	102.99%	103.27%	104.20%	99.18%	100.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	388,636	381,147	382,819	386,677	369,267	375,031	371,609	3.02%
YoY %	1.96%	-0.44%	-1.00%	4.71%	-1.54%	0.92%	-	-
Horiz. %	104.58%	102.57%	103.02%	104.05%	99.37%	100.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.77%	24.37%	23.70%	23.64%	24.41%	24.51%	24.77%	-
YoY %	1.64%	2.83%	0.25%	-3.15%	-0.41%	-1.05%	-	-
Horiz. %	100.00%	98.39%	95.68%	95.44%	98.55%	98.95%	100.00%	-
Total Cost	2,600,773	2,646,755	2,652,320	2,723,872	2,813,195	2,750,002	2,677,522	-1.91%
YoY %	-1.74%	-0.21%	-2.63%	-3.18%	2.30%	2.71%	-	-
Horiz. %	97.13%	98.85%	99.06%	101.73%	105.07%	102.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,204,526	3,129,124	3,974,734	3,129,174	3,850,456	2,952,358	1,659,278	54.89%
YoY %	2.41%	-21.27%	27.02%	-18.73%	30.42%	77.93%	-	-
Horiz. %	193.13%	188.58%	239.55%	188.59%	232.06%	177.93%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	156,458	156,458	156,458	156,458	95,909	95,909	95,909	38.45%
YoY %	0.00%	0.00%	0.00%	63.13%	0.00%	0.00%	-	-
Horiz. %	163.13%	163.13%	163.13%	163.13%	100.00%	100.00%	100.00%	-
Div Payout %	40.26%	41.05%	40.87%	40.46%	25.97%	25.57%	25.81%	-
YoY %	-1.92%	0.44%	1.01%	55.80%	1.56%	-0.93%	-	-
Horiz. %	155.99%	159.05%	158.35%	156.76%	100.62%	99.07%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	3,204,526	3,129,124	3,974,734	3,129,174	3,850,456	2,952,358	1,659,278	54.89%
YoY %	2.41%	-21.27%	27.02%	-18.73%	30.42%	77.93%	-	-
Horiz. %	193.13%	188.58%	239.55%	188.59%	232.06%	177.93%	100.00%	-
NOSH	2,409,421	2,407,018	2,988,521	2,407,057	3,080,364	2,400,291	1,659,278	28.14%
YoY %	0.10%	-19.46%	24.16%	-21.86%	28.33%	44.66%	-	-
Horiz. %	145.21%	145.06%	180.11%	145.07%	185.64%	144.66%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	12.98%	12.56%	12.57%	12.37%	11.52%	11.92%	12.12%	-
YoY %	3.34%	-0.08%	1.62%	7.38%	-3.36%	-1.65%	-	-
Horiz. %	107.10%	103.63%	103.71%	102.06%	95.05%	98.35%	100.00%	-
ROE	12.13%	12.18%	9.63%	12.36%	9.59%	12.70%	22.40%	-
YoY %	-0.41%	26.48%	-22.09%	28.88%	-24.49%	-43.30%	-	-
Horiz. %	54.15%	54.38%	42.99%	55.18%	42.81%	56.70%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	124.04	125.76	101.51	129.14	103.21	130.07	183.61	-22.95%
YoY %	-1.37%	23.89%	-21.40%	25.12%	-20.65%	-29.16%	-	-
Horiz. %	67.56%	68.49%	55.29%	70.33%	56.21%	70.84%	100.00%	-
EPS	16.13	15.83	12.81	16.06	11.99	15.62	22.40	-19.61%
YoY %	1.90%	23.58%	-20.24%	33.94%	-23.24%	-30.27%	-	-
Horiz. %	72.01%	70.67%	57.19%	71.70%	53.53%	69.73%	100.00%	-
DPS	6.49	6.50	5.24	6.50	3.11	4.00	5.78	8.00%
YoY %	-0.15%	24.05%	-19.38%	109.00%	-22.25%	-30.80%	-	-
Horiz. %	112.28%	112.46%	90.66%	112.46%	53.81%	69.20%	100.00%	-
NAPS	1.33	1.30	1.33	1.30	1.25	1.23	1.00	20.87%
YoY %	2.31%	-2.26%	2.31%	4.00%	1.63%	23.00%	-	-
Horiz. %	133.00%	130.00%	133.00%	130.00%	125.00%	123.00%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 2,407,057
RPS	117.63	119.15	119.40	122.36	125.14	122.89	119.92	-1.27%
YoY %	-1.28%	-0.21%	-2.42%	-2.22%	1.83%	2.48%	-	-
Horiz. %	98.09%	99.36%	99.57%	102.03%	104.35%	102.48%	100.00%	-
EPS	15.30	15.00	15.07	15.22	14.53	14.76	14.63	3.02%
YoY %	2.00%	-0.46%	-0.99%	4.75%	-1.56%	0.89%	-	-
Horiz. %	104.58%	102.53%	103.01%	104.03%	99.32%	100.89%	100.00%	-
DPS	6.16	6.16	6.16	6.16	3.78	3.78	3.78	38.35%
YoY %	0.00%	0.00%	0.00%	62.96%	0.00%	0.00%	-	-
Horiz. %	162.96%	162.96%	162.96%	162.96%	100.00%	100.00%	100.00%	-
NAPS	1.2614	1.2317	1.5645	1.2317	1.5156	1.1621	0.6531	54.90%
YoY %	2.41%	-21.27%	27.02%	-18.73%	30.42%	77.94%	-	-
Horiz. %	193.14%	188.59%	239.55%	188.59%	232.06%	177.94%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	1.62	1.47	1.42	1.45	1.31	1.65	2.06	-
P/RPS	1.31	1.17	1.40	1.12	1.27	1.27	1.12	10.98%
YoY %	11.97%	-16.43%	25.00%	-11.81%	0.00%	13.39%	-	-
Horiz. %	116.96%	104.46%	125.00%	100.00%	113.39%	113.39%	100.00%	-
P/EPS	10.04	9.28	11.09	9.03	10.93	10.56	9.20	5.98%
YoY %	8.19%	-16.32%	22.81%	-17.38%	3.50%	14.78%	-	-
Horiz. %	109.13%	100.87%	120.54%	98.15%	118.80%	114.78%	100.00%	-
EY	9.96	10.77	9.02	11.08	9.15	9.47	10.87	-5.64%
YoY %	-7.52%	19.40%	-18.59%	21.09%	-3.38%	-12.88%	-	-
Horiz. %	91.63%	99.08%	82.98%	101.93%	84.18%	87.12%	100.00%	-
DY	4.01	4.42	3.69	4.48	2.38	2.42	2.81	26.67%
YoY %	-9.28%	19.78%	-17.63%	88.24%	-1.65%	-13.88%	-	-
Horiz. %	142.70%	157.30%	131.32%	159.43%	84.70%	86.12%	100.00%	-
P/NAPS	1.22	1.13	1.07	1.12	1.05	1.34	2.06	-29.41%
YoY %	7.96%	5.61%	-4.46%	6.67%	-21.64%	-34.95%	-	-
Horiz. %	59.22%	54.85%	51.94%	54.37%	50.97%	65.05%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	25/11/16	25/08/16	26/05/16	26/02/16	27/11/15	26/08/15	28/05/15	-
Price	1.52	1.61	1.50	1.31	1.40	1.44	2.12	-
P/RPS	1.23	1.28	1.48	1.01	1.36	1.11	1.15	4.57%
YoY %	-3.91%	-13.51%	46.53%	-25.74%	22.52%	-3.48%	-	-
Horiz. %	106.96%	111.30%	128.70%	87.83%	118.26%	96.52%	100.00%	-
P/EPS	9.42	10.17	11.71	8.15	11.68	9.22	9.47	-0.35%
YoY %	-7.37%	-13.15%	43.68%	-30.22%	26.68%	-2.64%	-	-
Horiz. %	99.47%	107.39%	123.65%	86.06%	123.34%	97.36%	100.00%	-
EY	10.61	9.84	8.54	12.26	8.56	10.85	10.56	0.31%
YoY %	7.83%	15.22%	-30.34%	43.22%	-21.11%	2.75%	-	-
Horiz. %	100.47%	93.18%	80.87%	116.10%	81.06%	102.75%	100.00%	-
DY	4.27	4.04	3.49	4.96	2.22	2.77	2.73	34.63%
YoY %	5.69%	15.76%	-29.64%	123.42%	-19.86%	1.47%	-	-
Horiz. %	156.41%	147.99%	127.84%	181.68%	81.32%	101.47%	100.00%	-
P/NAPS	1.14	1.24	1.13	1.01	1.12	1.17	2.12	-33.79%
YoY %	-8.06%	9.73%	11.88%	-9.82%	-4.27%	-44.81%	-	-
Horiz. %	53.77%	58.49%	53.30%	47.64%	52.83%	55.19%	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