[MAHSING] YoY TTM Result on 30-Jun-2006 [#2]

Stock

[MAHSING] MAH SING GROUP BHD

Announcement Date

15-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 10.17%

YoY- 76.47%

Quarter Report

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	633,101	623,353	538,286	499,330	432,214	273,956	147,198	27.49%
YoY %	1.56%	15.80%	7.80%	15.53%	57.77%	86.11%	-	-
Horiz. %	430.10%	423.48%	365.69%	339.22%	293.63%	186.11%	100.00%	-
PBT	115,639	147,420	102,960	83,787	52,996	30,583	10,077	50.13%
YoY %	-21.56%	43.18%	22.88%	58.10%	73.29%	203.49%	-	-
Horiz. %	1,147.55%	1,462.94%	1,021.73%	831.47%	525.91%	303.49%	100.00%	-
Tax	-36,641	-44,558	-29,733	-23,172	-18,939	-9,577	-3,033	51.42%
YoY %	17.77%	-49.86%	-28.31%	-22.35%	-97.76%	-215.76%	-	-
Horiz. %	1,208.08%	1,469.11%	980.32%	764.00%	624.43%	315.76%	100.00%	-
NP	78,998	102,862	73,227	60,615	34,057	21,006	7,044	49.55%
YoY %	-23.20%	40.47%	20.81%	77.98%	62.13%	198.21%	-	-
Horiz. %	1,121.49%	1,460.28%	1,039.57%	860.52%	483.49%	298.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	79,281	102,347	72,326	59,663	33,810	21,006	7,044	49.64%
YoY %	-22.54%	41.51%	21.22%	76.47%	60.95%	198.21%	-	-
Horiz. %	1,125.51%	1,452.97%	1,026.77%	847.00%	479.98%	298.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.69%	30.23%	28.88%	27.66%	35.74%	31.31%	30.10%	-
YoY %	4.83%	4.67%	4.41%	-22.61%	14.15%	4.02%	-	-
Horiz. %	105.28%	100.43%	95.95%	91.89%	118.74%	104.02%	100.00%	-
Total Cost	554,103	520,491	465,059	438,715	398,157	252,950	140,154	25.72%
YoY %	6.46%	11.92%	6.00%	10.19%	57.41%	80.48%	-	-
Horiz. %	395.35%	371.37%	331.82%	313.02%	284.09%	180.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	696,789	690,219	607,524	147,468	235,264	160,519	87,941	41.15%
YoY %	0.95%	13.61%	311.97%	-37.32%	46.56%	82.53%	-	-
Horiz. %	792.34%	784.87%	690.83%	167.69%	267.52%	182.53%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	50,039	49,675	9,123	17,423	5,634	439	1,321	83.15%
YoY %	0.73%	444.50%	-47.64%	209.25%	1,183.37%	-66.77%	-	-
Horiz. %	3,787.96%	3,760.41%	690.61%	1,318.93%	426.50%	33.23%	100.00%	-
Div Payout %	63.12%	48.54%	12.61%	29.20%	16.66%	2.09%	18.76%	-
YoY %	30.04%	284.93%	-56.82%	75.27%	697.13%	-88.86%	-	-
Horiz. %	336.46%	258.74%	67.22%	155.65%	88.81%	11.14%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	696,789	690,219	607,524	147,468	235,264	160,519	87,941	41.15%
YoY %	0.95%	13.61%	311.97%	-37.32%	46.56%	82.53%	-	-
Horiz. %	792.34%	784.87%	690.83%	167.69%	267.52%	182.53%	100.00%	-
NOSH	627,738	621,819	510,525	147,468	145,224	115,481	43,970	55.69%
YoY %	0.95%	21.80%	246.19%	1.55%	25.76%	162.64%	-	-
Horiz. %	1,427.65%	1,414.19%	1,161.08%	335.38%	330.28%	262.64%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	12.48%	16.50%	13.60%	12.14%	7.88%	7.67%	4.79%	-
YoY %	-24.36%	21.32%	12.03%	54.06%	2.74%	60.13%	-	-
Horiz. %	260.54%	344.47%	283.92%	253.44%	164.51%	160.13%	100.00%	-
ROE	11.38%	14.83%	11.91%	40.46%	14.37%	13.09%	8.01%	-
YoY %	-23.26%	24.52%	-70.56%	181.56%	9.78%	63.42%	-	-
Horiz. %	142.07%	185.14%	148.69%	505.12%	179.40%	163.42%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	100.85	100.25	105.44	338.60	297.62	237.23	334.76	-18.10%
YoY %	0.60%	-4.92%	-68.86%	13.77%	25.46%	-29.13%	-	-
Horiz. %	30.13%	29.95%	31.50%	101.15%	88.91%	70.87%	100.00%	-
EPS	12.63	16.46	14.17	40.46	23.28	18.19	16.02	-3.88%
YoY %	-23.27%	16.16%	-64.98%	73.80%	27.98%	13.55%	-	-
Horiz. %	78.84%	102.75%	88.45%	252.56%	145.32%	113.55%	100.00%	-
DPS	8.00	8.00	1.79	12.00	3.88	0.38	3.00	17.74%
YoY %	0.00%	346.93%	-85.08%	209.28%	921.05%	-87.33%	-	-
Horiz. %	266.67%	266.67%	59.67%	400.00%	129.33%	12.67%	100.00%	-
NAPS	1.11	1.11	1.19	1.00	1.62	1.39	2.00	-9.33%
YoY %	0.00%	-6.72%	19.00%	-38.27%	16.55%	-30.50%	-	-
Horiz. %	55.50%	55.50%	59.50%	50.00%	81.00%	69.50%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 147,468
RPS	24.92	24.54	21.19	19.65	17.01	10.78	5.79	27.51%
YoY %	1.55%	15.81%	7.84%	15.52%	57.79%	86.18%	-	-
Horiz. %	430.40%	423.83%	365.98%	339.38%	293.78%	186.18%	100.00%	-
EPS	3.12	4.03	2.85	2.35	1.33	0.83	0.28	49.39%
YoY %	-22.58%	41.40%	21.28%	76.69%	60.24%	196.43%	-	-
Horiz. %	1,114.29%	1,439.29%	1,017.86%	839.29%	475.00%	296.43%	100.00%	-
DPS	1.97	1.96	0.36	0.69	0.22	0.02	0.05	84.36%
YoY %	0.51%	444.44%	-47.83%	213.64%	1,000.00%	-60.00%	-	-
Horiz. %	3,940.00%	3,920.00%	720.00%	1,380.00%	440.00%	40.00%	100.00%	-
NAPS	0.2743	0.2717	0.2391	0.058	0.0926	0.0632	0.0346	41.16%
YoY %	0.96%	13.63%	312.24%	-37.37%	46.52%	82.66%	-	-
Horiz. %	792.77%	785.26%	691.04%	167.63%	267.63%	182.66%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	1.74	1.43	2.53	1.05	0.69	0.67	0.56	-
P/RPS	1.73	1.43	2.40	0.31	0.23	0.28	0.17	47.15%
YoY %	20.98%	-40.42%	674.19%	34.78%	-17.86%	64.71%	-	-
Horiz. %	1,017.65%	841.18%	1,411.76%	182.35%	135.29%	164.71%	100.00%	-
P/EPS	13.78	8.69	17.86	2.60	2.96	3.68	3.50	25.63%
YoY %	58.57%	-51.34%	586.92%	-12.16%	-19.57%	5.14%	-	-
Horiz. %	393.71%	248.29%	510.29%	74.29%	84.57%	105.14%	100.00%	-
EY	7.26	11.51	5.60	38.53	33.74	27.15	28.61	-20.41%
YoY %	-36.92%	105.54%	-85.47%	14.20%	24.27%	-5.10%	-	-
Horiz. %	25.38%	40.23%	19.57%	134.67%	117.93%	94.90%	100.00%	-
DY	4.60	5.59	0.71	11.43	5.62	0.57	5.36	-2.51%
YoY %	-17.71%	687.32%	-93.79%	103.38%	885.96%	-89.37%	-	-
Horiz. %	85.82%	104.29%	13.25%	213.25%	104.85%	10.63%	100.00%	-
P/NAPS	1.57	1.29	2.13	1.05	0.43	0.48	0.28	33.25%
YoY %	21.71%	-39.44%	102.86%	144.19%	-10.42%	71.43%	-	-
Horiz. %	560.71%	460.71%	760.71%	375.00%	153.57%	171.43%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	19/08/09	30/07/08	27/08/07	15/08/06	18/08/05	10/08/04	14/08/03	-
Price	2.00	1.49	1.96	1.30	0.75	0.58	0.55	-
P/RPS	1.98	1.49	1.86	0.38	0.25	0.24	0.16	52.02%
YoY %	32.89%	-19.89%	389.47%	52.00%	4.17%	50.00%	-	-
Horiz. %	1,237.50%	931.25%	1,162.50%	237.50%	156.25%	150.00%	100.00%	-
P/EPS	15.84	9.05	13.83	3.21	3.22	3.19	3.43	29.01%
YoY %	75.03%	-34.56%	330.84%	-0.31%	0.94%	-7.00%	-	-
Horiz. %	461.81%	263.85%	403.21%	93.59%	93.88%	93.00%	100.00%	-
EY	6.31	11.05	7.23	31.12	31.04	31.36	29.13	-22.48%
YoY %	-42.90%	52.84%	-76.77%	0.26%	-1.02%	7.66%	-	-
Horiz. %	21.66%	37.93%	24.82%	106.83%	106.56%	107.66%	100.00%	-
DY	4.00	5.37	0.91	9.23	5.17	0.66	5.45	-5.02%
YoY %	-25.51%	490.11%	-90.14%	78.53%	683.33%	-87.89%	-	-
Horiz. %	73.39%	98.53%	16.70%	169.36%	94.86%	12.11%	100.00%	-
P/NAPS	1.80	1.34	1.65	1.30	0.46	0.42	0.28	36.32%
YoY %	34.33%	-18.79%	26.92%	182.61%	9.52%	50.00%	-	-
Horiz. %	642.86%	478.57%	589.29%	464.29%	164.29%	150.00%	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