[MAHSING] YoY TTM Result on 30-Sep-2011 [#3]

Stock

[MAHSING] MAH SING GROUP BHD

Announcement Date

21-Nov-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Sep-2011 [#3]

Profit Trend

QoQ- 9.32%

YoY- 42.09%

Quarter Report

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
TTM Result
Revenue	2,630,979	1,876,831	1,755,944	1,447,854	1,059,695	604,351	620,383	27.21%
YoY %	40.18%	6.88%	21.28%	36.63%	75.34%	-2.58%	-	-
Horiz. %	424.09%	302.53%	283.04%	233.38%	170.81%	97.42%	100.00%	-
PBT	436,735	352,643	300,467	220,612	187,122	122,567	138,674	21.05%
YoY %	23.85%	17.36%	36.20%	17.90%	52.67%	-11.62%	-	-
Horiz. %	314.94%	254.30%	216.67%	159.09%	134.94%	88.38%	100.00%	-
Tax	-106,426	-87,802	-83,477	-60,241	-64,640	-36,663	-41,690	16.89%
YoY %	-21.21%	-5.18%	-38.57%	6.81%	-76.31%	12.06%	-	-
Horiz. %	255.28%	210.61%	200.23%	144.50%	155.05%	87.94%	100.00%	-
NP	330,309	264,841	216,990	160,371	122,482	85,904	96,984	22.64%
YoY %	24.72%	22.05%	35.31%	30.93%	42.58%	-11.42%	-	-
Horiz. %	340.58%	273.08%	223.74%	165.36%	126.29%	88.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	331,713	265,317	216,250	158,874	111,811	86,268	96,459	22.84%
YoY %	25.03%	22.69%	36.11%	42.09%	29.61%	-10.57%	-	-
Horiz. %	343.89%	275.06%	224.19%	164.71%	115.92%	89.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.37%	24.90%	27.78%	27.31%	34.54%	29.91%	30.06%	-
YoY %	-2.13%	-10.37%	1.72%	-20.93%	15.48%	-0.50%	-	-
Horiz. %	81.07%	82.83%	92.42%	90.85%	114.90%	99.50%	100.00%	-
Total Cost	2,300,670	1,611,990	1,538,954	1,287,483	937,213	518,447	523,399	27.97%
YoY %	42.72%	4.75%	19.53%	37.37%	80.77%	-0.95%	-	-
Horiz. %	439.56%	307.98%	294.03%	245.98%	179.06%	99.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,466,535	1,803,012	1,178,171	1,030,726	881,195	725,239	667,680	14.00%
YoY %	-18.66%	53.03%	14.30%	16.97%	21.50%	8.62%	-	-
Horiz. %	219.65%	270.04%	176.46%	154.37%	131.98%	108.62%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	111,116	63,792	91,552	63,198	42,032	50,039	49,675	14.35%
YoY %	74.18%	-30.32%	44.87%	50.36%	-16.00%	0.73%	-	-
Horiz. %	223.69%	128.42%	184.30%	127.22%	84.61%	100.73%	100.00%	-
Div Payout %	33.50%	24.04%	42.34%	39.78%	37.59%	58.00%	51.50%	-
YoY %	39.35%	-43.22%	6.44%	5.83%	-35.19%	12.62%	-	-
Horiz. %	65.05%	46.68%	82.21%	77.24%	72.99%	112.62%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	1,466,535	1,803,012	1,178,171	1,030,726	881,195	725,239	667,680	14.00%
YoY %	-18.66%	53.03%	14.30%	16.97%	21.50%	8.62%	-	-
Horiz. %	219.65%	270.04%	176.46%	154.37%	131.98%	108.62%	100.00%	-
NOSH	1,466,535	1,365,918	835,582	831,230	831,316	630,643	623,999	15.29%
YoY %	7.37%	63.47%	0.52%	-0.01%	31.82%	1.06%	-	-
Horiz. %	235.02%	218.90%	133.91%	133.21%	133.22%	101.06%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	12.55%	14.11%	12.36%	11.08%	11.56%	14.21%	15.63%	-
YoY %	-11.06%	14.16%	11.55%	-4.15%	-18.65%	-9.09%	-	-
Horiz. %	80.29%	90.28%	79.08%	70.89%	73.96%	90.91%	100.00%	-
ROE	22.62%	14.72%	18.35%	15.41%	12.69%	11.90%	14.45%	-
YoY %	53.67%	-19.78%	19.08%	21.43%	6.64%	-17.65%	-	-
Horiz. %	156.54%	101.87%	126.99%	106.64%	87.82%	82.35%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	179.40	137.40	210.15	174.18	127.47	95.83	99.42	10.33%
YoY %	30.57%	-34.62%	20.65%	36.64%	33.02%	-3.61%	-	-
Horiz. %	180.45%	138.20%	211.38%	175.20%	128.21%	96.39%	100.00%	-
EPS	22.62	19.42	25.88	19.11	13.45	13.68	15.46	6.54%
YoY %	16.48%	-24.96%	35.43%	42.08%	-1.68%	-11.51%	-	-
Horiz. %	146.31%	125.61%	167.40%	123.61%	87.00%	88.49%	100.00%	-
DPS	7.58	4.67	11.00	7.60	5.06	8.00	8.00	-0.89%
YoY %	62.31%	-57.55%	44.74%	50.20%	-36.75%	0.00%	-	-
Horiz. %	94.75%	58.38%	137.50%	95.00%	63.25%	100.00%	100.00%	-
NAPS	1.00	1.32	1.41	1.24	1.06	1.15	1.07	-1.12%
YoY %	-24.24%	-6.38%	13.71%	16.98%	-7.83%	7.48%	-	-
Horiz. %	93.46%	123.36%	131.78%	115.89%	99.07%	107.48%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 831,230
RPS	103.56	73.88	69.12	56.99	41.71	23.79	24.42	27.21%
YoY %	40.17%	6.89%	21.28%	36.63%	75.33%	-2.58%	-	-
Horiz. %	424.08%	302.54%	283.05%	233.37%	170.80%	97.42%	100.00%	-
EPS	13.06	10.44	8.51	6.25	4.40	3.40	3.80	22.83%
YoY %	25.10%	22.68%	36.16%	42.05%	29.41%	-10.53%	-	-
Horiz. %	343.68%	274.74%	223.95%	164.47%	115.79%	89.47%	100.00%	-
DPS	4.37	2.51	3.60	2.49	1.65	1.97	1.96	14.29%
YoY %	74.10%	-30.28%	44.58%	50.91%	-16.24%	0.51%	-	-
Horiz. %	222.96%	128.06%	183.67%	127.04%	84.18%	100.51%	100.00%	-
NAPS	0.5773	0.7097	0.4637	0.4057	0.3469	0.2855	0.2628	14.00%
YoY %	-18.66%	53.05%	14.30%	16.95%	21.51%	8.64%	-	-
Horiz. %	219.67%	270.05%	176.45%	154.38%	132.00%	108.64%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	2.43	2.21	2.11	1.77	1.83	1.86	1.45	-
P/RPS	1.35	1.61	1.00	1.02	1.44	1.94	1.46	-1.29%
YoY %	-16.15%	61.00%	-1.96%	-29.17%	-25.77%	32.88%	-	-
Horiz. %	92.47%	110.27%	68.49%	69.86%	98.63%	132.88%	100.00%	-
P/EPS	10.74	11.38	8.15	9.26	13.61	13.60	9.38	2.28%
YoY %	-5.62%	39.63%	-11.99%	-31.96%	0.07%	44.99%	-	-
Horiz. %	114.50%	121.32%	86.89%	98.72%	145.10%	144.99%	100.00%	-
EY	9.31	8.79	12.27	10.80	7.35	7.35	10.66	-2.23%
YoY %	5.92%	-28.36%	13.61%	46.94%	0.00%	-31.05%	-	-
Horiz. %	87.34%	82.46%	115.10%	101.31%	68.95%	68.95%	100.00%	-
DY	3.12	2.11	5.21	4.29	2.76	4.30	5.52	-9.06%
YoY %	47.87%	-59.50%	21.45%	55.43%	-35.81%	-22.10%	-	-
Horiz. %	56.52%	38.22%	94.38%	77.72%	50.00%	77.90%	100.00%	-
P/NAPS	2.43	1.67	1.50	1.43	1.73	1.62	1.36	10.15%
YoY %	45.51%	11.33%	4.90%	-17.34%	6.79%	19.12%	-	-
Horiz. %	178.68%	122.79%	110.29%	105.15%	127.21%	119.12%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	20/11/14	11/11/13	19/11/12	21/11/11	29/11/10	28/10/09	28/11/08	-
Price	2.31	2.16	2.29	1.94	1.85	1.78	1.56	-
P/RPS	1.29	1.57	1.09	1.11	1.45	1.86	1.57	-3.21%
YoY %	-17.83%	44.04%	-1.80%	-23.45%	-22.04%	18.47%	-	-
Horiz. %	82.17%	100.00%	69.43%	70.70%	92.36%	118.47%	100.00%	-
P/EPS	10.21	11.12	8.85	10.15	13.75	13.01	10.09	0.19%
YoY %	-8.18%	25.65%	-12.81%	-26.18%	5.69%	28.94%	-	-
Horiz. %	101.19%	110.21%	87.71%	100.59%	136.27%	128.94%	100.00%	-
EY	9.79	8.99	11.30	9.85	7.27	7.69	9.91	-0.20%
YoY %	8.90%	-20.44%	14.72%	35.49%	-5.46%	-22.40%	-	-
Horiz. %	98.79%	90.72%	114.03%	99.39%	73.36%	77.60%	100.00%	-
DY	3.28	2.16	4.80	3.92	2.73	4.49	5.13	-7.18%
YoY %	51.85%	-55.00%	22.45%	43.59%	-39.20%	-12.48%	-	-
Horiz. %	63.94%	42.11%	93.57%	76.41%	53.22%	87.52%	100.00%	-
P/NAPS	2.31	1.64	1.62	1.56	1.75	1.55	1.46	7.94%
YoY %	40.85%	1.23%	3.85%	-10.86%	12.90%	6.16%	-	-
Horiz. %	158.22%	112.33%	110.96%	106.85%	119.86%	106.16%	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