[MAHSING] YoY TTM Result on 31-Mar-2012 [#1]

Stock

[MAHSING] MAH SING GROUP BHD

Announcement Date

28-May-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

31-Mar-2012 [#1]

Profit Trend

QoQ- 11.13%

YoY- 42.6%

Quarter Report

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
TTM Result
Revenue	3,046,667	2,224,652	1,740,628	1,716,716	1,183,551	789,559	661,289	28.97%
YoY %	36.95%	27.81%	1.39%	45.05%	49.90%	19.40%	-	-
Horiz. %	460.72%	336.41%	263.22%	259.60%	178.98%	119.40%	100.00%	-
PBT	490,701	390,863	323,356	264,623	194,341	154,837	136,210	23.80%
YoY %	25.54%	20.88%	22.19%	36.16%	25.51%	13.68%	-	-
Horiz. %	360.25%	286.96%	237.40%	194.28%	142.68%	113.68%	100.00%	-
Tax	-121,556	-97,365	-82,148	-77,913	-55,663	-49,540	-43,406	18.71%
YoY %	-24.85%	-18.52%	-5.44%	-39.97%	-12.36%	-14.13%	-	-
Horiz. %	280.04%	224.31%	189.25%	179.50%	128.24%	114.13%	100.00%	-
NP	369,145	293,498	241,208	186,710	138,678	105,297	92,804	25.86%
YoY %	25.77%	21.68%	29.19%	34.64%	31.70%	13.46%	-	-
Horiz. %	397.77%	316.26%	259.91%	201.19%	149.43%	113.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	371,609	294,922	240,171	187,308	131,355	99,535	93,490	25.84%
YoY %	26.00%	22.80%	28.22%	42.60%	31.97%	6.47%	-	-
Horiz. %	397.49%	315.46%	256.89%	200.35%	140.50%	106.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.77%	24.91%	25.40%	29.44%	28.64%	31.99%	31.87%	-
YoY %	-0.56%	-1.93%	-13.72%	2.79%	-10.47%	0.38%	-	-
Horiz. %	77.72%	78.16%	79.70%	92.38%	89.87%	100.38%	100.00%	-
Total Cost	2,677,522	1,931,154	1,499,420	1,530,006	1,044,873	684,262	568,485	29.45%
YoY %	38.65%	28.79%	-2.00%	46.43%	52.70%	20.37%	-	-
Horiz. %	470.99%	339.70%	263.76%	269.14%	183.80%	120.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,659,278	1,414,595	1,347,214	1,131,822	964,745	873,976	714,663	15.06%
YoY %	17.30%	5.00%	19.03%	17.32%	10.39%	22.29%	-	-
Horiz. %	232.18%	197.94%	188.51%	158.37%	134.99%	122.29%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	95,909	111,116	63,792	91,552	63,198	42,032	50,039	11.44%
YoY %	-13.69%	74.18%	-30.32%	44.87%	50.36%	-16.00%	-	-
Horiz. %	191.67%	222.06%	127.48%	182.96%	126.30%	84.00%	100.00%	-
Div Payout %	25.81%	37.68%	26.56%	48.88%	48.11%	42.23%	53.52%	-
YoY %	-31.50%	41.87%	-45.66%	1.60%	13.92%	-21.09%	-	-
Horiz. %	48.22%	70.40%	49.63%	91.33%	89.89%	78.91%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	1,659,278	1,414,595	1,347,214	1,131,822	964,745	873,976	714,663	15.06%
YoY %	17.30%	5.00%	19.03%	17.32%	10.39%	22.29%	-	-
Horiz. %	232.18%	197.94%	188.51%	158.37%	134.99%	122.29%	100.00%	-
NOSH	1,659,278	1,414,595	880,532	832,222	831,676	693,631	626,897	17.60%
YoY %	17.30%	60.65%	5.80%	0.07%	19.90%	10.65%	-	-
Horiz. %	264.68%	225.65%	140.46%	132.75%	132.67%	110.65%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	12.12%	13.19%	13.86%	10.88%	11.72%	13.34%	14.03%	-
YoY %	-8.11%	-4.83%	27.39%	-7.17%	-12.14%	-4.92%	-	-
Horiz. %	86.39%	94.01%	98.79%	77.55%	83.54%	95.08%	100.00%	-
ROE	22.40%	20.85%	17.83%	16.55%	13.62%	11.39%	13.08%	-
YoY %	7.43%	16.94%	7.73%	21.51%	19.58%	-12.92%	-	-
Horiz. %	171.25%	159.40%	136.31%	126.53%	104.13%	87.08%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	183.61	157.26	197.68	206.28	142.31	113.83	105.49	9.67%
YoY %	16.76%	-20.45%	-4.17%	44.95%	25.02%	7.91%	-	-
Horiz. %	174.05%	149.08%	187.39%	195.54%	134.90%	107.91%	100.00%	-
EPS	22.40	20.85	27.28	22.51	15.79	14.35	14.91	7.01%
YoY %	7.43%	-23.57%	21.19%	42.56%	10.03%	-3.76%	-	-
Horiz. %	150.23%	139.84%	182.96%	150.97%	105.90%	96.24%	100.00%	-
DPS	5.78	7.86	7.24	11.00	7.60	6.06	8.00	-5.27%
YoY %	-26.46%	8.56%	-34.18%	44.74%	25.41%	-24.25%	-	-
Horiz. %	72.25%	98.25%	90.50%	137.50%	95.00%	75.75%	100.00%	-
NAPS	1.00	1.00	1.53	1.36	1.16	1.26	1.14	-2.15%
YoY %	0.00%	-34.64%	12.50%	17.24%	-7.94%	10.53%	-	-
Horiz. %	87.72%	87.72%	134.21%	119.30%	101.75%	110.53%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 832,222
RPS	119.92	87.57	68.51	67.57	46.59	31.08	26.03	28.97%
YoY %	36.94%	27.82%	1.39%	45.03%	49.90%	19.40%	-	-
Horiz. %	460.70%	336.42%	263.20%	259.59%	178.99%	119.40%	100.00%	-
EPS	14.63	11.61	9.45	7.37	5.17	3.92	3.68	25.85%
YoY %	26.01%	22.86%	28.22%	42.55%	31.89%	6.52%	-	-
Horiz. %	397.55%	315.49%	256.79%	200.27%	140.49%	106.52%	100.00%	-
DPS	3.78	4.37	2.51	3.60	2.49	1.65	1.97	11.46%
YoY %	-13.50%	74.10%	-30.28%	44.58%	50.91%	-16.24%	-	-
Horiz. %	191.88%	221.83%	127.41%	182.74%	126.40%	83.76%	100.00%	-
NAPS	0.6531	0.5568	0.5303	0.4455	0.3797	0.344	0.2813	15.06%
YoY %	17.30%	5.00%	19.03%	17.33%	10.38%	22.29%	-	-
Horiz. %	232.17%	197.94%	188.52%	158.37%	134.98%	122.29%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	-
Price	2.06	2.18	2.30	2.07	2.50	1.90	1.59	-
P/RPS	1.12	1.39	1.16	1.00	1.76	1.67	1.51	-4.85%
YoY %	-19.42%	19.83%	16.00%	-43.18%	5.39%	10.60%	-	-
Horiz. %	74.17%	92.05%	76.82%	66.23%	116.56%	110.60%	100.00%	-
P/EPS	9.20	10.46	8.43	9.20	15.83	13.24	10.66	-2.42%
YoY %	-12.05%	24.08%	-8.37%	-41.88%	19.56%	24.20%	-	-
Horiz. %	86.30%	98.12%	79.08%	86.30%	148.50%	124.20%	100.00%	-
EY	10.87	9.56	11.86	10.87	6.32	7.55	9.38	2.48%
YoY %	13.70%	-19.39%	9.11%	71.99%	-16.29%	-19.51%	-	-
Horiz. %	115.88%	101.92%	126.44%	115.88%	67.38%	80.49%	100.00%	-
DY	2.81	3.60	3.15	5.31	3.04	3.19	5.03	-9.24%
YoY %	-21.94%	14.29%	-40.68%	74.67%	-4.70%	-36.58%	-	-
Horiz. %	55.86%	71.57%	62.62%	105.57%	60.44%	63.42%	100.00%	-
P/NAPS	2.06	2.18	1.50	1.52	2.16	1.51	1.39	6.77%
YoY %	-5.50%	45.33%	-1.32%	-29.63%	43.05%	8.63%	-	-
Horiz. %	148.20%	156.83%	107.91%	109.35%	155.40%	108.63%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	28/05/15	29/05/14	28/05/13	28/05/12	25/05/11	26/05/10	28/05/09	-
Price	2.12	2.26	3.21	1.98	2.60	1.56	1.80	-
P/RPS	1.15	1.44	1.62	0.96	1.83	1.37	1.71	-6.39%
YoY %	-20.14%	-11.11%	68.75%	-47.54%	33.58%	-19.88%	-	-
Horiz. %	67.25%	84.21%	94.74%	56.14%	107.02%	80.12%	100.00%	-
P/EPS	9.47	10.84	11.77	8.80	16.46	10.87	12.07	-3.96%
YoY %	-12.64%	-7.90%	33.75%	-46.54%	51.43%	-9.94%	-	-
Horiz. %	78.46%	89.81%	97.51%	72.91%	136.37%	90.06%	100.00%	-
EY	10.56	9.22	8.50	11.37	6.07	9.20	8.29	4.11%
YoY %	14.53%	8.47%	-25.24%	87.31%	-34.02%	10.98%	-	-
Horiz. %	127.38%	111.22%	102.53%	137.15%	73.22%	110.98%	100.00%	-
DY	2.73	3.48	2.26	5.56	2.92	3.88	4.44	-7.78%
YoY %	-21.55%	53.98%	-59.35%	90.41%	-24.74%	-12.61%	-	-
Horiz. %	61.49%	78.38%	50.90%	125.23%	65.77%	87.39%	100.00%	-
P/NAPS	2.12	2.26	2.10	1.46	2.24	1.24	1.58	5.01%
YoY %	-6.19%	7.62%	43.84%	-34.82%	80.65%	-21.52%	-	-
Horiz. %	134.18%	143.04%	132.91%	92.41%	141.77%	78.48%	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