[MAHSING] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -1.29%
YoY- 36.82%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,913,852 1,797,784 1,692,572 1,775,260 1,778,424 1,825,950 1,831,100 2.98%
PBT 373,812 376,478 368,068 315,523 324,318 334,244 336,736 7.20%
Tax -94,496 -97,676 -90,400 -83,755 -89,100 -93,984 -96,828 -1.61%
NP 279,316 278,802 277,668 231,768 235,218 240,260 239,908 10.66%
-
NP to SH 279,890 278,600 277,896 230,617 233,624 239,972 239,680 10.88%
-
Tax Rate 25.28% 25.94% 24.56% 26.54% 27.47% 28.12% 28.75% -
Total Cost 1,634,536 1,518,982 1,414,904 1,543,492 1,543,205 1,585,690 1,591,192 1.80%
-
Net Worth 1,683,425 1,845,848 1,347,214 1,236,193 1,175,903 1,132,414 1,131,822 30.26%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 63,480 - - - -
Div Payout % - - - 27.53% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,683,425 1,845,848 1,347,214 1,236,193 1,175,903 1,132,414 1,131,822 30.26%
NOSH 1,275,322 1,230,565 880,532 835,266 833,974 832,657 832,222 32.88%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.59% 15.51% 16.41% 13.06% 13.23% 13.16% 13.10% -
ROE 16.63% 15.09% 20.63% 18.66% 19.87% 21.19% 21.18% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 150.07 146.09 192.22 212.54 213.25 219.29 220.03 -22.49%
EPS 21.95 22.64 31.56 27.61 28.01 28.82 28.80 -16.54%
DPS 0.00 0.00 0.00 7.60 0.00 0.00 0.00 -
NAPS 1.32 1.50 1.53 1.48 1.41 1.36 1.36 -1.96%
Adjusted Per Share Value based on latest NOSH - 839,378
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 75.33 70.76 66.62 69.88 70.00 71.87 72.07 2.99%
EPS 11.02 10.97 10.94 9.08 9.20 9.45 9.43 10.93%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.6626 0.7266 0.5303 0.4866 0.4629 0.4457 0.4455 30.26%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.21 2.90 2.30 2.07 2.11 2.05 2.07 -
P/RPS 1.47 1.99 1.20 0.97 0.99 0.93 0.94 34.69%
P/EPS 10.07 12.81 7.29 7.50 7.53 7.11 7.19 25.15%
EY 9.93 7.81 13.72 13.34 13.28 14.06 13.91 -20.10%
DY 0.00 0.00 0.00 3.67 0.00 0.00 0.00 -
P/NAPS 1.67 1.93 1.50 1.40 1.50 1.51 1.52 6.46%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 11/11/13 27/08/13 28/05/13 27/02/13 19/11/12 16/08/12 28/05/12 -
Price 2.16 2.11 3.21 2.05 2.29 2.38 1.98 -
P/RPS 1.44 1.44 1.67 0.96 1.07 1.09 0.90 36.75%
P/EPS 9.84 9.32 10.17 7.42 8.17 8.26 6.88 26.91%
EY 10.16 10.73 9.83 13.47 12.23 12.11 14.55 -21.27%
DY 0.00 0.00 0.00 3.71 0.00 0.00 0.00 -
P/NAPS 1.64 1.41 2.10 1.39 1.62 1.75 1.46 8.05%

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