[MAHSING] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 0.12%
YoY- 42.33%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,692,572 1,775,260 1,778,424 1,825,950 1,831,100 1,570,696 1,531,426 6.89%
PBT 368,068 315,523 324,318 334,244 336,736 238,628 241,866 32.26%
Tax -90,400 -83,755 -89,100 -93,984 -96,828 -69,991 -71,118 17.32%
NP 277,668 231,768 235,218 240,260 239,908 168,637 170,748 38.24%
-
NP to SH 277,896 230,617 233,624 239,972 239,680 168,556 170,032 38.70%
-
Tax Rate 24.56% 26.54% 27.47% 28.12% 28.75% 29.33% 29.40% -
Total Cost 1,414,904 1,543,492 1,543,205 1,585,690 1,591,192 1,402,059 1,360,678 2.63%
-
Net Worth 1,347,214 1,236,193 1,175,903 1,132,414 1,131,822 1,072,704 1,030,832 19.51%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 63,480 - - - 91,470 - -
Div Payout % - 27.53% - - - 54.27% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,347,214 1,236,193 1,175,903 1,132,414 1,131,822 1,072,704 1,030,832 19.51%
NOSH 880,532 835,266 833,974 832,657 832,222 831,554 831,316 3.90%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 16.41% 13.06% 13.23% 13.16% 13.10% 10.74% 11.15% -
ROE 20.63% 18.66% 19.87% 21.19% 21.18% 15.71% 16.49% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 192.22 212.54 213.25 219.29 220.03 188.89 184.22 2.87%
EPS 31.56 27.61 28.01 28.82 28.80 20.27 20.45 33.51%
DPS 0.00 7.60 0.00 0.00 0.00 11.00 0.00 -
NAPS 1.53 1.48 1.41 1.36 1.36 1.29 1.24 15.02%
Adjusted Per Share Value based on latest NOSH - 833,092
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 66.62 69.88 70.00 71.87 72.07 61.83 60.28 6.88%
EPS 10.94 9.08 9.20 9.45 9.43 6.63 6.69 38.75%
DPS 0.00 2.50 0.00 0.00 0.00 3.60 0.00 -
NAPS 0.5303 0.4866 0.4629 0.4457 0.4455 0.4222 0.4058 19.50%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.30 2.07 2.11 2.05 2.07 2.10 1.77 -
P/RPS 1.20 0.97 0.99 0.93 0.94 1.11 0.96 16.02%
P/EPS 7.29 7.50 7.53 7.11 7.19 10.36 8.65 -10.76%
EY 13.72 13.34 13.28 14.06 13.91 9.65 11.56 12.08%
DY 0.00 3.67 0.00 0.00 0.00 5.24 0.00 -
P/NAPS 1.50 1.40 1.50 1.51 1.52 1.63 1.43 3.23%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 27/02/13 19/11/12 16/08/12 28/05/12 28/02/12 21/11/11 -
Price 3.21 2.05 2.29 2.38 1.98 2.15 1.94 -
P/RPS 1.67 0.96 1.07 1.09 0.90 1.14 1.05 36.21%
P/EPS 10.17 7.42 8.17 8.26 6.88 10.61 9.49 4.71%
EY 9.83 13.47 12.23 12.11 14.55 9.43 10.54 -4.53%
DY 0.00 3.71 0.00 0.00 0.00 5.12 0.00 -
P/NAPS 2.10 1.39 1.62 1.75 1.46 1.67 1.56 21.89%

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
Post a Comment