[MAHSING] QoQ 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- -5.07%
YoY- 30.88%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 420,843 455,200 457,775 422,126 420,696 416,119 311,755 22.07%
PBT 76,117 82,938 84,184 57,228 61,226 61,985 58,189 19.54%
Tax -19,833 -22,785 -24,207 -16,652 -17,738 -19,316 -16,285 14.00%
NP 56,284 60,153 59,977 40,576 43,488 42,669 41,904 21.67%
-
NP to SH 55,232 60,066 59,920 41,032 43,224 43,132 41,168 21.57%
-
Tax Rate 26.06% 27.47% 28.75% 29.10% 28.97% 31.16% 27.99% -
Total Cost 364,559 395,047 397,798 381,550 377,208 373,450 269,851 22.13%
-
Net Worth 1,178,171 1,133,006 1,131,822 1,073,656 1,030,726 972,339 964,745 14.21%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 91,552 - - - -
Div Payout % - - - 223.12% - - - -
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 1,178,171 1,133,006 1,131,822 1,073,656 1,030,726 972,339 964,745 14.21%
NOSH 835,582 833,092 832,222 832,292 831,230 831,059 831,676 0.31%
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 13.37% 13.21% 13.10% 9.61% 10.34% 10.25% 13.44% -
ROE 4.69% 5.30% 5.29% 3.82% 4.19% 4.44% 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 50.37 54.64 55.01 50.72 50.61 50.07 37.49 21.69%
EPS 6.61 7.21 7.20 4.93 5.20 5.19 4.95 21.19%
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 16.57 17.92 18.02 16.62 16.56 16.38 12.27 22.10%
EPS 2.17 2.36 2.36 1.62 1.70 1.70 1.62 21.45%
DPS 0.00 0.00 0.00 3.60 0.00 0.00 0.00 -
NAPS 0.4637 0.446 0.4455 0.4226 0.4057 0.3827 0.3797 14.21%
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 4.19 3.75 3.76 4.14 3.50 5.21 6.67 -26.58%
P/EPS 31.92 28.43 28.75 42.60 34.04 50.29 50.51 -26.29%
EY 3.13 3.52 3.48 2.35 2.94 1.99 1.98 35.58%
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 4.55 4.36 3.60 4.24 3.83 4.89 6.94 -24.47%
P/EPS 34.64 33.01 27.50 43.61 37.31 47.21 52.53 -24.18%
EY 2.89 3.03 3.64 2.29 2.68 2.12 1.90 32.15%
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