[MAHSING] YoY TTM Result on 30-Sep-2014 [#3]

Stock

[MAHSING] MAH SING GROUP BHD

Announcement Date

20-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- 6.26%

YoY- 25.03%

Quarter Report

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
TTM Result
Revenue	2,897,129	2,988,573	3,179,321	2,630,979	1,876,831	1,755,944	1,447,854	12.24%
YoY %	-3.06%	-6.00%	20.84%	40.18%	6.88%	21.28%	-	-
Horiz. %	200.10%	206.41%	219.59%	181.72%	129.63%	121.28%	100.00%	-
PBT	472,018	515,479	484,349	436,735	352,643	300,467	220,612	13.50%
YoY %	-8.43%	6.43%	10.90%	23.85%	17.36%	36.20%	-	-
Horiz. %	213.96%	233.66%	219.55%	197.97%	159.85%	136.20%	100.00%	-
Tax	-114,906	-127,679	-118,223	-106,426	-87,802	-83,477	-60,241	11.35%
YoY %	10.00%	-8.00%	-11.08%	-21.21%	-5.18%	-38.57%	-	-
Horiz. %	190.74%	211.95%	196.25%	176.67%	145.75%	138.57%	100.00%	-
NP	357,112	387,800	366,126	330,309	264,841	216,990	160,371	14.25%
YoY %	-7.91%	5.92%	10.84%	24.72%	22.05%	35.31%	-	-
Horiz. %	222.68%	241.81%	228.30%	205.97%	165.14%	135.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	358,732	388,636	369,267	331,713	265,317	216,250	158,874	14.52%
YoY %	-7.69%	5.25%	11.32%	25.03%	22.69%	36.11%	-	-
Horiz. %	225.80%	244.62%	232.43%	208.79%	167.00%	136.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.34%	24.77%	24.41%	24.37%	24.90%	27.78%	27.31%	-
YoY %	-1.74%	1.47%	0.16%	-2.13%	-10.37%	1.72%	-	-
Horiz. %	89.12%	90.70%	89.38%	89.23%	91.18%	101.72%	100.00%	-
Total Cost	2,540,017	2,600,773	2,813,195	2,300,670	1,611,990	1,538,954	1,287,483	11.97%
YoY %	-2.34%	-7.55%	22.28%	42.72%	4.75%	19.53%	-	-
Horiz. %	197.29%	202.00%	218.50%	178.70%	125.20%	119.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,209,530	3,204,526	3,850,456	1,466,535	1,803,012	1,178,171	1,030,726	26.40%
YoY %	31.36%	-16.78%	162.55%	-18.66%	53.03%	14.30%	-	-
Horiz. %	408.40%	310.90%	373.57%	142.28%	174.93%	114.30%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	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 %	43.70%	40.26%	25.97%	33.50%	24.04%	42.34%	39.78%	-
YoY %	8.54%	55.03%	-22.48%	39.35%	-43.22%	6.44%	-	-
Horiz. %	109.85%	101.21%	65.28%	84.21%	60.43%	106.44%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	4,209,530	3,204,526	3,850,456	1,466,535	1,803,012	1,178,171	1,030,726	26.40%
YoY %	31.36%	-16.78%	162.55%	-18.66%	53.03%	14.30%	-	-
Horiz. %	408.40%	310.90%	373.57%	142.28%	174.93%	114.30%	100.00%	-
NOSH	3,006,807	2,409,421	3,080,364	1,466,535	1,365,918	835,582	831,230	23.87%
YoY %	24.79%	-21.78%	110.04%	7.37%	63.47%	0.52%	-	-
Horiz. %	361.73%	289.86%	370.58%	176.43%	164.32%	100.52%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	12.33%	12.98%	11.52%	12.55%	14.11%	12.36%	11.08%	-
YoY %	-5.01%	12.67%	-8.21%	-11.06%	14.16%	11.55%	-	-
Horiz. %	111.28%	117.15%	103.97%	113.27%	127.35%	111.55%	100.00%	-
ROE	8.52%	12.13%	9.59%	22.62%	14.72%	18.35%	15.41%	-
YoY %	-29.76%	26.49%	-57.60%	53.67%	-19.78%	19.08%	-	-
Horiz. %	55.29%	78.72%	62.23%	146.79%	95.52%	119.08%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	96.35	124.04	103.21	179.40	137.40	210.15	174.18	-9.38%
YoY %	-22.32%	20.18%	-42.47%	30.57%	-34.62%	20.65%	-	-
Horiz. %	55.32%	71.21%	59.25%	103.00%	78.88%	120.65%	100.00%	-
EPS	11.93	16.13	11.99	22.62	19.42	25.88	19.11	-7.54%
YoY %	-26.04%	34.53%	-46.99%	16.48%	-24.96%	35.43%	-	-
Horiz. %	62.43%	84.41%	62.74%	118.37%	101.62%	135.43%	100.00%	-
DPS	5.21	6.49	3.11	7.58	4.67	11.00	7.60	-6.09%
YoY %	-19.72%	108.68%	-58.97%	62.31%	-57.55%	44.74%	-	-
Horiz. %	68.55%	85.39%	40.92%	99.74%	61.45%	144.74%	100.00%	-
NAPS	1.40	1.33	1.25	1.00	1.32	1.41	1.24	2.04%
YoY %	5.26%	6.40%	25.00%	-24.24%	-6.38%	13.71%	-	-
Horiz. %	112.90%	107.26%	100.81%	80.65%	106.45%	113.71%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,466,535
RPS	113.37	116.95	124.42	102.96	73.45	68.71	56.66	12.24%
YoY %	-3.06%	-6.00%	20.84%	40.18%	6.90%	21.27%	-	-
Horiz. %	200.09%	206.41%	219.59%	181.72%	129.63%	121.27%	100.00%	-
EPS	14.04	15.21	14.45	12.98	10.38	8.46	6.22	14.51%
YoY %	-7.69%	5.26%	11.33%	25.05%	22.70%	36.01%	-	-
Horiz. %	225.72%	244.53%	232.32%	208.68%	166.88%	136.01%	100.00%	-
DPS	6.13	6.12	3.75	4.35	2.50	3.58	2.47	16.34%
YoY %	0.16%	63.20%	-13.79%	74.00%	-30.17%	44.94%	-	-
Horiz. %	248.18%	247.77%	151.82%	176.11%	101.21%	144.94%	100.00%	-
NAPS	1.6473	1.254	1.5068	0.5739	0.7056	0.4611	0.4034	26.39%
YoY %	31.36%	-16.78%	162.55%	-18.66%	53.03%	14.30%	-	-
Horiz. %	408.35%	310.86%	373.53%	142.27%	174.91%	114.30%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	1.49	1.62	1.31	2.43	2.21	2.11	1.77	-
P/RPS	1.55	1.31	1.27	1.35	1.61	1.00	1.02	7.21%
YoY %	18.32%	3.15%	-5.93%	-16.15%	61.00%	-1.96%	-	-
Horiz. %	151.96%	128.43%	124.51%	132.35%	157.84%	98.04%	100.00%	-
P/EPS	12.49	10.04	10.93	10.74	11.38	8.15	9.26	5.10%
YoY %	24.40%	-8.14%	1.77%	-5.62%	39.63%	-11.99%	-	-
Horiz. %	134.88%	108.42%	118.03%	115.98%	122.89%	88.01%	100.00%	-
EY	8.01	9.96	9.15	9.31	8.79	12.27	10.80	-4.85%
YoY %	-19.58%	8.85%	-1.72%	5.92%	-28.36%	13.61%	-	-
Horiz. %	74.17%	92.22%	84.72%	86.20%	81.39%	113.61%	100.00%	-
DY	3.50	4.01	2.38	3.12	2.11	5.21	4.29	-3.33%
YoY %	-12.72%	68.49%	-23.72%	47.87%	-59.50%	21.45%	-	-
Horiz. %	81.59%	93.47%	55.48%	72.73%	49.18%	121.45%	100.00%	-
P/NAPS	1.06	1.22	1.05	2.43	1.67	1.50	1.43	-4.86%
YoY %	-13.11%	16.19%	-56.79%	45.51%	11.33%	4.90%	-	-
Horiz. %	74.13%	85.31%	73.43%	169.93%	116.78%	104.90%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	29/11/17	25/11/16	27/11/15	20/11/14	11/11/13	19/11/12	21/11/11	-
Price	1.52	1.52	1.40	2.31	2.16	2.29	1.94	-
P/RPS	1.58	1.23	1.36	1.29	1.57	1.09	1.11	6.05%
YoY %	28.46%	-9.56%	5.43%	-17.83%	44.04%	-1.80%	-	-
Horiz. %	142.34%	110.81%	122.52%	116.22%	141.44%	98.20%	100.00%	-
P/EPS	12.74	9.42	11.68	10.21	11.12	8.85	10.15	3.85%
YoY %	35.24%	-19.35%	14.40%	-8.18%	25.65%	-12.81%	-	-
Horiz. %	125.52%	92.81%	115.07%	100.59%	109.56%	87.19%	100.00%	-
EY	7.85	10.61	8.56	9.79	8.99	11.30	9.85	-3.70%
YoY %	-26.01%	23.95%	-12.56%	8.90%	-20.44%	14.72%	-	-
Horiz. %	79.70%	107.72%	86.90%	99.39%	91.27%	114.72%	100.00%	-
DY	3.43	4.27	2.22	3.28	2.16	4.80	3.92	-2.19%
YoY %	-19.67%	92.34%	-32.32%	51.85%	-55.00%	22.45%	-	-
Horiz. %	87.50%	108.93%	56.63%	83.67%	55.10%	122.45%	100.00%	-
P/NAPS	1.09	1.14	1.12	2.31	1.64	1.62	1.56	-5.79%
YoY %	-4.39%	1.79%	-51.52%	40.85%	1.23%	3.85%	-	-
Horiz. %	69.87%	73.08%	71.79%	148.08%	105.13%	103.85%	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