[MAHSING] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -2.65%
YoY- 37.4%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,797,784 1,692,572 1,775,260 1,778,424 1,825,950 1,831,100 1,570,696 9.42%
PBT 376,478 368,068 315,523 324,318 334,244 336,736 238,628 35.56%
Tax -97,676 -90,400 -83,755 -89,100 -93,984 -96,828 -69,991 24.90%
NP 278,802 277,668 231,768 235,218 240,260 239,908 168,637 39.86%
-
NP to SH 278,600 277,896 230,617 233,624 239,972 239,680 168,556 39.83%
-
Tax Rate 25.94% 24.56% 26.54% 27.47% 28.12% 28.75% 29.33% -
Total Cost 1,518,982 1,414,904 1,543,492 1,543,205 1,585,690 1,591,192 1,402,059 5.49%
-
Net Worth 1,845,848 1,347,214 1,236,193 1,175,903 1,132,414 1,131,822 1,072,704 43.64%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 63,480 - - - 91,470 -
Div Payout % - - 27.53% - - - 54.27% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,845,848 1,347,214 1,236,193 1,175,903 1,132,414 1,131,822 1,072,704 43.64%
NOSH 1,230,565 880,532 835,266 833,974 832,657 832,222 831,554 29.89%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 15.51% 16.41% 13.06% 13.23% 13.16% 13.10% 10.74% -
ROE 15.09% 20.63% 18.66% 19.87% 21.19% 21.18% 15.71% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 146.09 192.22 212.54 213.25 219.29 220.03 188.89 -15.75%
EPS 22.64 31.56 27.61 28.01 28.82 28.80 20.27 7.65%
DPS 0.00 0.00 7.60 0.00 0.00 0.00 11.00 -
NAPS 1.50 1.53 1.48 1.41 1.36 1.36 1.29 10.58%
Adjusted Per Share Value based on latest NOSH - 835,582
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 70.76 66.62 69.88 70.00 71.87 72.07 61.83 9.41%
EPS 10.97 10.94 9.08 9.20 9.45 9.43 6.63 39.93%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 3.60 -
NAPS 0.7266 0.5303 0.4866 0.4629 0.4457 0.4455 0.4222 43.65%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.90 2.30 2.07 2.11 2.05 2.07 2.10 -
P/RPS 1.99 1.20 0.97 0.99 0.93 0.94 1.11 47.62%
P/EPS 12.81 7.29 7.50 7.53 7.11 7.19 10.36 15.21%
EY 7.81 13.72 13.34 13.28 14.06 13.91 9.65 -13.16%
DY 0.00 0.00 3.67 0.00 0.00 0.00 5.24 -
P/NAPS 1.93 1.50 1.40 1.50 1.51 1.52 1.63 11.93%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 28/05/13 27/02/13 19/11/12 16/08/12 28/05/12 28/02/12 -
Price 2.11 3.21 2.05 2.29 2.38 1.98 2.15 -
P/RPS 1.44 1.67 0.96 1.07 1.09 0.90 1.14 16.86%
P/EPS 9.32 10.17 7.42 8.17 8.26 6.88 10.61 -8.28%
EY 10.73 9.83 13.47 12.23 12.11 14.55 9.43 8.99%
DY 0.00 0.00 3.71 0.00 0.00 0.00 5.12 -
P/NAPS 1.41 2.10 1.39 1.62 1.75 1.46 1.67 -10.67%

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