[MAHSING] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 25.41%
YoY- 15.94%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 570,207 536,497 475,749 423,143 441,442 420,843 455,200 16.15%
PBT 91,145 92,120 96,222 92,017 72,284 76,117 82,938 6.47%
Tax -21,371 -22,034 -26,238 -22,600 -16,930 -19,833 -22,785 -4.17%
NP 69,774 70,086 69,984 69,417 55,354 56,284 60,153 10.36%
-
NP to SH 70,698 70,618 69,826 69,474 55,399 55,232 60,066 11.44%
-
Tax Rate 23.45% 23.92% 27.27% 24.56% 23.42% 26.06% 27.47% -
Total Cost 500,433 466,411 405,765 353,726 386,088 364,559 395,047 17.02%
-
Net Worth 1,916,762 1,803,012 2,025,899 1,347,214 1,242,280 1,178,171 1,133,006 41.84%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 111,116 - - - 63,792 - - -
Div Payout % 157.17% - - - 115.15% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,916,762 1,803,012 2,025,899 1,347,214 1,242,280 1,178,171 1,133,006 41.84%
NOSH 1,388,958 1,365,918 1,350,599 880,532 839,378 835,582 833,092 40.47%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.24% 13.06% 14.71% 16.41% 12.54% 13.37% 13.21% -
ROE 3.69% 3.92% 3.45% 5.16% 4.46% 4.69% 5.30% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 41.05 39.28 35.23 48.06 52.59 50.37 54.64 -17.31%
EPS 5.09 5.17 5.17 7.89 6.60 6.61 7.21 -20.66%
DPS 8.00 0.00 0.00 0.00 7.60 0.00 0.00 -
NAPS 1.38 1.32 1.50 1.53 1.48 1.41 1.36 0.97%
Adjusted Per Share Value based on latest NOSH - 880,532
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 22.44 21.12 18.73 16.66 17.38 16.57 17.92 16.13%
EPS 2.78 2.78 2.75 2.73 2.18 2.17 2.36 11.50%
DPS 4.37 0.00 0.00 0.00 2.51 0.00 0.00 -
NAPS 0.7545 0.7097 0.7974 0.5303 0.489 0.4637 0.446 41.84%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.26 2.21 2.90 2.30 2.07 2.11 2.05 -
P/RPS 5.51 5.63 8.23 4.79 3.94 4.19 3.75 29.15%
P/EPS 44.40 42.75 56.09 29.15 31.36 31.92 28.43 34.49%
EY 2.25 2.34 1.78 3.43 3.19 3.13 3.52 -25.73%
DY 3.54 0.00 0.00 0.00 3.67 0.00 0.00 -
P/NAPS 1.64 1.67 1.93 1.50 1.40 1.50 1.51 5.64%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 11/11/13 27/08/13 28/05/13 27/02/13 19/11/12 16/08/12 -
Price 2.07 2.16 2.11 3.21 2.05 2.29 2.38 -
P/RPS 5.04 5.50 5.99 6.68 3.90 4.55 4.36 10.11%
P/EPS 40.67 41.78 40.81 40.68 31.06 34.64 33.01 14.88%
EY 2.46 2.39 2.45 2.46 3.22 2.89 3.03 -12.93%
DY 3.86 0.00 0.00 0.00 3.71 0.00 0.00 -
P/NAPS 1.50 1.64 1.41 2.10 1.39 1.62 1.75 -9.74%

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