[MAHSING] QoQ Cumulative 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- 46.03%
YoY- 37.4%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 898,892 423,143 1,775,260 1,333,818 912,975 457,775 1,570,696 -31.09%
PBT 188,239 92,017 315,523 243,239 167,122 84,184 238,628 -14.63%
Tax -48,838 -22,600 -83,755 -66,825 -46,992 -24,207 -69,991 -21.34%
NP 139,401 69,417 231,768 176,414 120,130 59,977 168,637 -11.93%
-
NP to SH 139,300 69,474 230,617 175,218 119,986 59,920 168,556 -11.94%
-
Tax Rate 25.94% 24.56% 26.54% 27.47% 28.12% 28.75% 29.33% -
Total Cost 759,491 353,726 1,543,492 1,157,404 792,845 397,798 1,402,059 -33.57%
-
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 7.55% 5.16% 18.66% 14.90% 10.60% 5.29% 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 73.05 48.06 212.54 159.94 109.65 55.01 188.89 -46.94%
EPS 11.32 7.89 27.61 21.01 14.41 7.20 20.27 -32.20%
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 35.38 16.66 69.88 52.50 35.94 18.02 61.83 -31.09%
EPS 5.48 2.73 9.08 6.90 4.72 2.36 6.63 -11.93%
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 3.97 4.79 0.97 1.32 1.87 3.76 1.11 134.05%
P/EPS 25.62 29.15 7.50 10.04 14.23 28.75 10.36 82.97%
EY 3.90 3.43 13.34 9.96 7.03 3.48 9.65 -45.36%
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 2.89 6.68 0.96 1.43 2.17 3.60 1.14 86.02%
P/EPS 18.64 40.68 7.42 10.90 16.52 27.50 10.61 45.64%
EY 5.36 2.46 13.47 9.17 6.05 3.64 9.43 -31.40%
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