Highlights

[MAHSING] YoY Quarter Result on 2014-06-30 [#2]

Stock [MAHSING]: MAH SING GROUP BHD
Announcement Date 29-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     3.93%    YoY -     24.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 727,143 773,899 780,484 705,019 475,749 455,200 416,119 9.74%
  YoY % -6.04% -0.84% 10.70% 48.19% 4.51% 9.39% -
  Horiz. % 174.74% 185.98% 187.56% 169.43% 114.33% 109.39% 100.00%
PBT 119,969 120,289 117,180 114,923 96,222 82,938 61,985 11.62%
  YoY % -0.27% 2.65% 1.96% 19.44% 16.02% 33.80% -
  Horiz. % 193.55% 194.06% 189.05% 185.40% 155.23% 133.80% 100.00%
Tax -29,998 -31,338 -27,209 -27,937 -26,238 -22,785 -19,316 7.61%
  YoY % 4.28% -15.18% 2.61% -6.48% -15.15% -17.96% -
  Horiz. % 155.30% 162.24% 140.86% 144.63% 135.84% 117.96% 100.00%
NP 89,971 88,951 89,971 86,986 69,984 60,153 42,669 13.23%
  YoY % 1.15% -1.13% 3.43% 24.29% 16.34% 40.98% -
  Horiz. % 210.86% 208.47% 210.86% 203.86% 164.02% 140.98% 100.00%
NP to SH 90,390 88,819 90,491 87,069 69,826 60,066 43,132 13.11%
  YoY % 1.77% -1.85% 3.93% 24.69% 16.25% 39.26% -
  Horiz. % 209.57% 205.92% 209.80% 201.87% 161.89% 139.26% 100.00%
Tax Rate 25.00 % 26.05 % 23.22 % 24.31 % 27.27 % 27.47 % 31.16 % -3.60%
  YoY % -4.03% 12.19% -4.48% -10.85% -0.73% -11.84% -
  Horiz. % 80.23% 83.60% 74.52% 78.02% 87.52% 88.16% 100.00%
Total Cost 637,172 684,948 690,513 618,033 405,765 395,047 373,450 9.30%
  YoY % -6.98% -0.81% 11.73% 52.31% 2.71% 5.78% -
  Horiz. % 170.62% 183.41% 184.90% 165.49% 108.65% 105.78% 100.00%
Net Worth 3,302,248 3,129,124 2,952,358 1,428,920 2,025,899 1,133,006 972,339 22.58%
  YoY % 5.53% 5.99% 106.61% -29.47% 78.81% 16.52% -
  Horiz. % 339.62% 321.81% 303.63% 146.96% 208.35% 116.52% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 3,302,248 3,129,124 2,952,358 1,428,920 2,025,899 1,133,006 972,339 22.58%
  YoY % 5.53% 5.99% 106.61% -29.47% 78.81% 16.52% -
  Horiz. % 339.62% 321.81% 303.63% 146.96% 208.35% 116.52% 100.00%
NOSH 2,410,400 2,407,018 2,400,291 1,428,920 1,350,599 833,092 831,059 19.40%
  YoY % 0.14% 0.28% 67.98% 5.80% 62.12% 0.24% -
  Horiz. % 290.04% 289.63% 288.82% 171.94% 162.52% 100.24% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 12.37 % 11.49 % 11.53 % 12.34 % 14.71 % 13.21 % 10.25 % 3.18%
  YoY % 7.66% -0.35% -6.56% -16.11% 11.36% 28.88% -
  Horiz. % 120.68% 112.10% 112.49% 120.39% 143.51% 128.88% 100.00%
ROE 2.74 % 2.84 % 3.07 % 6.09 % 3.45 % 5.30 % 4.44 % -7.72%
  YoY % -3.52% -7.49% -49.59% 76.52% -34.91% 19.37% -
  Horiz. % 61.71% 63.96% 69.14% 137.16% 77.70% 119.37% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 30.17 32.15 32.52 49.34 35.23 54.64 50.07 -8.09%
  YoY % -6.16% -1.14% -34.09% 40.05% -35.52% 9.13% -
  Horiz. % 60.26% 64.21% 64.95% 98.54% 70.36% 109.13% 100.00%
EPS 3.75 3.69 3.77 4.53 5.17 7.21 5.19 -5.27%
  YoY % 1.63% -2.12% -16.78% -12.38% -28.29% 38.92% -
  Horiz. % 72.25% 71.10% 72.64% 87.28% 99.61% 138.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3700 1.3000 1.2300 1.0000 1.5000 1.3600 1.1700 2.66%
  YoY % 5.38% 5.69% 23.00% -33.33% 10.29% 16.24% -
  Horiz. % 117.09% 111.11% 105.13% 85.47% 128.21% 116.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,427,687
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 29.95 31.88 32.15 29.04 19.60 18.75 17.14 9.74%
  YoY % -6.05% -0.84% 10.71% 48.16% 4.53% 9.39% -
  Horiz. % 174.74% 186.00% 187.57% 169.43% 114.35% 109.39% 100.00%
EPS 3.72 3.66 3.73 3.59 2.88 2.47 1.78 13.06%
  YoY % 1.64% -1.88% 3.90% 24.65% 16.60% 38.76% -
  Horiz. % 208.99% 205.62% 209.55% 201.69% 161.80% 138.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3602 1.2889 1.2161 0.5886 0.8345 0.4667 0.4005 22.58%
  YoY % 5.53% 5.99% 106.61% -29.47% 78.81% 16.53% -
  Horiz. % 339.63% 321.82% 303.65% 146.97% 208.36% 116.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.6200 1.4700 1.6500 2.2800 2.9000 2.0500 2.6100 -
P/RPS 5.37 4.57 5.07 4.62 8.23 3.75 5.21 0.50%
  YoY % 17.51% -9.86% 9.74% -43.86% 119.47% -28.02% -
  Horiz. % 103.07% 87.72% 97.31% 88.68% 157.97% 71.98% 100.00%
P/EPS 43.20 39.84 43.77 37.42 56.09 28.43 50.29 -2.50%
  YoY % 8.43% -8.98% 16.97% -33.29% 97.29% -43.47% -
  Horiz. % 85.90% 79.22% 87.04% 74.41% 111.53% 56.53% 100.00%
EY 2.31 2.51 2.28 2.67 1.78 3.52 1.99 2.51%
  YoY % -7.97% 10.09% -14.61% 50.00% -49.43% 76.88% -
  Horiz. % 116.08% 126.13% 114.57% 134.17% 89.45% 176.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.18 1.13 1.34 2.28 1.93 1.51 2.23 -10.06%
  YoY % 4.42% -15.67% -41.23% 18.13% 27.81% -32.29% -
  Horiz. % 52.91% 50.67% 60.09% 102.24% 86.55% 67.71% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 25/08/16 26/08/15 29/08/14 27/08/13 16/08/12 17/08/11 -
Price 1.5800 1.6100 1.4400 2.4500 2.1100 2.3800 2.4500 -
P/RPS 5.24 5.01 4.43 4.97 5.99 4.36 4.89 1.16%
  YoY % 4.59% 13.09% -10.87% -17.03% 37.39% -10.84% -
  Horiz. % 107.16% 102.45% 90.59% 101.64% 122.49% 89.16% 100.00%
P/EPS 42.13 43.63 38.20 40.21 40.81 33.01 47.21 -1.88%
  YoY % -3.44% 14.21% -5.00% -1.47% 23.63% -30.08% -
  Horiz. % 89.24% 92.42% 80.92% 85.17% 86.44% 69.92% 100.00%
EY 2.37 2.29 2.62 2.49 2.45 3.03 2.12 1.87%
  YoY % 3.49% -12.60% 5.22% 1.63% -19.14% 42.92% -
  Horiz. % 111.79% 108.02% 123.58% 117.45% 115.57% 142.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.15 1.24 1.17 2.45 1.41 1.75 2.09 -9.47%
  YoY % -7.26% 5.98% -52.24% 73.76% -19.43% -16.27% -
  Horiz. % 55.02% 59.33% 55.98% 117.22% 67.46% 83.73% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS