[MAHSING] QoQ Cumulative 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- 100.24%
YoY- 42.33%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 423,143 1,775,260 1,333,818 912,975 457,775 1,570,696 1,148,570 -48.57%
PBT 92,017 315,523 243,239 167,122 84,184 238,628 181,400 -36.36%
Tax -22,600 -83,755 -66,825 -46,992 -24,207 -69,991 -53,339 -43.55%
NP 69,417 231,768 176,414 120,130 59,977 168,637 128,061 -33.49%
-
NP to SH 69,474 230,617 175,218 119,986 59,920 168,556 127,524 -33.27%
-
Tax Rate 24.56% 26.54% 27.47% 28.12% 28.75% 29.33% 29.40% -
Total Cost 353,726 1,543,492 1,157,404 792,845 397,798 1,402,059 1,020,509 -50.62%
-
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 5.16% 18.66% 14.90% 10.60% 5.29% 15.71% 12.37% -
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 48.06 212.54 159.94 109.65 55.01 188.89 138.16 -50.50%
EPS 7.89 27.61 21.01 14.41 7.20 20.27 15.34 -35.77%
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 16.66 69.88 52.50 35.94 18.02 61.83 45.21 -48.56%
EPS 2.73 9.08 6.90 4.72 2.36 6.63 5.02 -33.34%
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 4.79 0.97 1.32 1.87 3.76 1.11 1.28 140.84%
P/EPS 29.15 7.50 10.04 14.23 28.75 10.36 11.54 85.37%
EY 3.43 13.34 9.96 7.03 3.48 9.65 8.67 -46.07%
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 6.68 0.96 1.43 2.17 3.60 1.14 1.40 183.15%
P/EPS 40.68 7.42 10.90 16.52 27.50 10.61 12.65 117.71%
EY 2.46 13.47 9.17 6.05 3.64 9.43 7.91 -54.06%
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