[MAHSING] QoQ TTM 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- 6.09%
YoY- 42.76%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,755,944 1,755,797 1,716,716 1,570,696 1,447,854 1,310,620 1,183,551 29.98%
PBT 300,467 285,576 264,623 238,628 220,612 208,361 194,341 33.60%
Tax -83,477 -81,382 -77,913 -69,991 -60,241 -59,601 -55,663 30.92%
NP 216,990 204,194 186,710 168,637 160,371 148,760 138,678 34.66%
-
NP to SH 216,250 204,242 187,308 168,556 158,874 145,328 131,355 39.29%
-
Tax Rate 27.78% 28.50% 29.44% 29.33% 27.31% 28.60% 28.64% -
Total Cost 1,538,954 1,551,603 1,530,006 1,402,059 1,287,483 1,161,860 1,044,873 29.36%
-
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 91,552 91,552 91,552 63,198 63,198 63,198 27.94%
Div Payout % 42.34% 44.83% 48.88% 54.32% 39.78% 43.49% 48.11% -
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 12.36% 11.63% 10.88% 10.74% 11.08% 11.35% 11.72% -
ROE 18.35% 18.03% 16.55% 15.70% 15.41% 14.95% 13.62% -
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 210.15 210.76 206.28 188.72 174.18 157.70 142.31 29.58%
EPS 25.88 24.52 22.51 20.25 19.11 17.49 15.79 38.88%
DPS 11.00 11.00 11.00 11.00 7.60 7.60 7.60 27.86%
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 69.12 69.11 67.57 61.83 56.99 51.59 46.59 29.98%
EPS 8.51 8.04 7.37 6.63 6.25 5.72 5.17 39.28%
DPS 3.60 3.60 3.60 3.60 2.49 2.49 2.49 27.77%
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 1.00 0.97 1.00 1.11 1.02 1.65 1.76 -31.32%
P/EPS 8.15 8.36 9.20 10.37 9.26 14.93 15.83 -35.68%
EY 12.27 11.96 10.87 9.64 10.80 6.70 6.32 55.43%
DY 5.21 5.37 5.31 5.24 4.29 2.91 3.04 43.07%
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 1.09 1.13 0.96 1.14 1.11 1.55 1.83 -29.14%
P/EPS 8.85 9.71 8.80 10.62 10.15 14.01 16.46 -33.80%
EY 11.30 10.30 11.37 9.42 9.85 7.14 6.07 51.15%
DY 4.80 4.62 5.56 5.12 3.92 3.10 2.92 39.15%
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