[MAHSING] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 32.18%
YoY- 42.76%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,333,818 912,975 457,775 1,570,696 1,148,570 727,874 311,755 162.84%
PBT 243,239 167,122 84,184 238,628 181,400 120,174 58,189 158.81%
Tax -66,825 -46,992 -24,207 -69,991 -53,339 -35,601 -16,285 155.65%
NP 176,414 120,130 59,977 168,637 128,061 84,573 41,904 160.04%
-
NP to SH 175,218 119,986 59,920 168,556 127,524 84,300 41,168 161.93%
-
Tax Rate 27.47% 28.12% 28.75% 29.33% 29.40% 29.62% 27.99% -
Total Cost 1,157,404 792,845 397,798 1,402,059 1,020,509 643,301 269,851 163.28%
-
Net Worth 1,175,903 1,132,414 1,131,822 1,072,704 1,030,832 972,692 964,745 14.06%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 91,470 - - - -
Div Payout % - - - 54.27% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,175,903 1,132,414 1,131,822 1,072,704 1,030,832 972,692 964,745 14.06%
NOSH 833,974 832,657 832,222 831,554 831,316 831,360 831,676 0.18%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 13.23% 13.16% 13.10% 10.74% 11.15% 11.62% 13.44% -
ROE 14.90% 10.60% 5.29% 15.71% 12.37% 8.67% 4.27% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 159.94 109.65 55.01 188.89 138.16 87.55 37.49 162.34%
EPS 21.01 14.41 7.20 20.27 15.34 10.14 4.95 161.45%
DPS 0.00 0.00 0.00 11.00 0.00 0.00 0.00 -
NAPS 1.41 1.36 1.36 1.29 1.24 1.17 1.16 13.85%
Adjusted Per Share Value based on latest NOSH - 832,292
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 52.50 35.94 18.02 61.83 45.21 28.65 12.27 162.86%
EPS 6.90 4.72 2.36 6.63 5.02 3.32 1.62 162.06%
DPS 0.00 0.00 0.00 3.60 0.00 0.00 0.00 -
NAPS 0.4629 0.4457 0.4455 0.4222 0.4058 0.3829 0.3797 14.07%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.11 2.05 2.07 2.10 1.77 2.61 2.50 -
P/RPS 1.32 1.87 3.76 1.11 1.28 2.98 6.67 -65.93%
P/EPS 10.04 14.23 28.75 10.36 11.54 25.74 50.51 -65.84%
EY 9.96 7.03 3.48 9.65 8.67 3.89 1.98 192.71%
DY 0.00 0.00 0.00 5.24 0.00 0.00 0.00 -
P/NAPS 1.50 1.51 1.52 1.63 1.43 2.23 2.16 -21.52%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 16/08/12 28/05/12 28/02/12 21/11/11 17/08/11 25/05/11 -
Price 2.29 2.38 1.98 2.15 1.94 2.45 2.60 -
P/RPS 1.43 2.17 3.60 1.14 1.40 2.80 6.94 -65.01%
P/EPS 10.90 16.52 27.50 10.61 12.65 24.16 52.53 -64.85%
EY 9.17 6.05 3.64 9.43 7.91 4.14 1.90 184.77%
DY 0.00 0.00 0.00 5.12 0.00 0.00 0.00 -
P/NAPS 1.62 1.75 1.46 1.67 1.56 2.09 2.24 -19.38%

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