[MAHSING] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
11-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 50.69%
YoY- 19.8%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,347,218 642,199 2,005,596 1,435,389 898,892 423,143 1,775,260 -16.84%
PBT 226,299 111,376 371,504 280,359 188,239 92,017 315,523 -19.92%
Tax -55,659 -27,722 -92,243 -70,872 -48,838 -22,600 -83,755 -23.90%
NP 170,640 83,654 279,261 209,487 139,401 69,417 231,768 -18.50%
-
NP to SH 170,849 83,780 280,616 209,918 139,300 69,474 230,617 -18.17%
-
Tax Rate 24.60% 24.89% 24.83% 25.28% 25.94% 24.56% 26.54% -
Total Cost 1,176,578 558,545 1,726,335 1,225,902 759,491 353,726 1,543,492 -16.59%
-
Net Worth 1,421,752 1,414,595 1,799,489 1,683,425 1,845,848 1,347,214 1,236,193 9.80%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 104,318 - - - 63,480 -
Div Payout % - - 37.17% - - - 27.53% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,421,752 1,414,595 1,799,489 1,683,425 1,845,848 1,347,214 1,236,193 9.80%
NOSH 1,421,752 1,414,595 1,303,977 1,275,322 1,230,565 880,532 835,266 42.69%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.67% 13.03% 13.92% 14.59% 15.51% 16.41% 13.06% -
ROE 12.02% 5.92% 15.59% 12.47% 7.55% 5.16% 18.66% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 94.76 45.40 153.81 112.55 73.05 48.06 212.54 -41.72%
EPS 8.92 5.49 21.52 16.46 11.32 7.89 27.61 -53.01%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 7.60 -
NAPS 1.00 1.00 1.38 1.32 1.50 1.53 1.48 -23.05%
Adjusted Per Share Value based on latest NOSH - 1,365,918
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 53.03 25.28 78.94 56.50 35.38 16.66 69.88 -16.84%
EPS 6.72 3.30 11.05 8.26 5.48 2.73 9.08 -18.22%
DPS 0.00 0.00 4.11 0.00 0.00 0.00 2.50 -
NAPS 0.5596 0.5568 0.7083 0.6626 0.7266 0.5303 0.4866 9.79%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.28 2.18 2.26 2.21 2.90 2.30 2.07 -
P/RPS 2.41 4.80 1.47 1.96 3.97 4.79 0.97 83.74%
P/EPS 18.97 36.81 10.50 13.43 25.62 29.15 7.50 85.95%
EY 5.27 2.72 9.52 7.45 3.90 3.43 13.34 -46.25%
DY 0.00 0.00 3.54 0.00 0.00 0.00 3.67 -
P/NAPS 2.28 2.18 1.64 1.67 1.93 1.50 1.40 38.54%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 28/02/14 11/11/13 27/08/13 28/05/13 27/02/13 -
Price 2.45 2.26 2.07 2.16 2.11 3.21 2.05 -
P/RPS 2.59 4.98 1.35 1.92 2.89 6.68 0.96 94.15%
P/EPS 20.39 38.16 9.62 13.12 18.64 40.68 7.42 96.55%
EY 4.90 2.62 10.40 7.62 5.36 2.46 13.47 -49.13%
DY 0.00 0.00 3.86 0.00 0.00 0.00 3.71 -
P/NAPS 2.45 2.26 1.50 1.64 1.41 2.10 1.39 46.06%

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