[MAHSING] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 20.5%
YoY- 15.94%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,005,596 1,913,852 1,797,784 1,692,572 1,775,260 1,778,424 1,825,950 6.43%
PBT 371,504 373,812 376,478 368,068 315,523 324,318 334,244 7.27%
Tax -92,243 -94,496 -97,676 -90,400 -83,755 -89,100 -93,984 -1.23%
NP 279,261 279,316 278,802 277,668 231,768 235,218 240,260 10.51%
-
NP to SH 280,616 279,890 278,600 277,896 230,617 233,624 239,972 10.96%
-
Tax Rate 24.83% 25.28% 25.94% 24.56% 26.54% 27.47% 28.12% -
Total Cost 1,726,335 1,634,536 1,518,982 1,414,904 1,543,492 1,543,205 1,585,690 5.81%
-
Net Worth 1,799,489 1,683,425 1,845,848 1,347,214 1,236,193 1,175,903 1,132,414 36.05%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 104,318 - - - 63,480 - - -
Div Payout % 37.17% - - - 27.53% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,799,489 1,683,425 1,845,848 1,347,214 1,236,193 1,175,903 1,132,414 36.05%
NOSH 1,303,977 1,275,322 1,230,565 880,532 835,266 833,974 832,657 34.74%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.92% 14.59% 15.51% 16.41% 13.06% 13.23% 13.16% -
ROE 15.59% 16.63% 15.09% 20.63% 18.66% 19.87% 21.19% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 153.81 150.07 146.09 192.22 212.54 213.25 219.29 -21.00%
EPS 21.52 21.95 22.64 31.56 27.61 28.01 28.82 -17.65%
DPS 8.00 0.00 0.00 0.00 7.60 0.00 0.00 -
NAPS 1.38 1.32 1.50 1.53 1.48 1.41 1.36 0.97%
Adjusted Per Share Value based on latest NOSH - 880,532
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 78.94 75.33 70.76 66.62 69.88 70.00 71.87 6.43%
EPS 11.05 11.02 10.97 10.94 9.08 9.20 9.45 10.95%
DPS 4.11 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.7083 0.6626 0.7266 0.5303 0.4866 0.4629 0.4457 36.06%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.26 2.21 2.90 2.30 2.07 2.11 2.05 -
P/RPS 1.47 1.47 1.99 1.20 0.97 0.99 0.93 35.57%
P/EPS 10.50 10.07 12.81 7.29 7.50 7.53 7.11 29.58%
EY 9.52 9.93 7.81 13.72 13.34 13.28 14.06 -22.83%
DY 3.54 0.00 0.00 0.00 3.67 0.00 0.00 -
P/NAPS 1.64 1.67 1.93 1.50 1.40 1.50 1.51 5.64%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 11/11/13 27/08/13 28/05/13 27/02/13 19/11/12 16/08/12 -
Price 2.07 2.16 2.11 3.21 2.05 2.29 2.38 -
P/RPS 1.35 1.44 1.44 1.67 0.96 1.07 1.09 15.28%
P/EPS 9.62 9.84 9.32 10.17 7.42 8.17 8.26 10.66%
EY 10.40 10.16 10.73 9.83 13.47 12.23 12.11 -9.62%
DY 3.86 0.00 0.00 0.00 3.71 0.00 0.00 -
P/NAPS 1.50 1.64 1.41 2.10 1.39 1.62 1.75 -9.74%

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