[MAHSING] QoQ TTM 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- 4.14%
YoY- 28.22%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,005,596 1,876,831 1,761,177 1,740,628 1,775,260 1,755,944 1,755,797 9.24%
PBT 371,504 352,643 336,640 323,356 315,523 300,467 285,576 19.11%
Tax -92,243 -87,802 -85,601 -82,148 -83,755 -83,477 -81,382 8.68%
NP 279,261 264,841 251,039 241,208 231,768 216,990 204,194 23.13%
-
NP to SH 280,616 265,317 249,931 240,171 230,617 216,250 204,242 23.51%
-
Tax Rate 24.83% 24.90% 25.43% 25.40% 26.54% 27.78% 28.50% -
Total Cost 1,726,335 1,611,990 1,510,138 1,499,420 1,543,492 1,538,954 1,551,603 7.35%
-
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 63,792 63,792 63,792 91,552 91,552 13.74%
Div Payout % 39.60% 24.04% 25.52% 26.56% 27.66% 42.34% 44.83% -
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 13.92% 14.11% 14.25% 13.86% 13.06% 12.36% 11.63% -
ROE 14.64% 14.72% 12.34% 17.83% 18.56% 18.35% 18.03% -
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 144.40 137.40 130.40 197.68 211.50 210.15 210.76 -22.22%
EPS 20.20 19.42 18.51 27.28 27.47 25.88 24.52 -12.08%
DPS 8.00 4.67 4.72 7.24 7.60 11.00 11.00 -19.08%
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 78.94 73.88 69.32 68.51 69.88 69.12 69.11 9.24%
EPS 11.05 10.44 9.84 9.45 9.08 8.51 8.04 23.54%
DPS 4.37 2.51 2.51 2.51 2.51 3.60 3.60 13.75%
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 1.57 1.61 2.22 1.16 0.98 1.00 0.97 37.73%
P/EPS 11.19 11.38 15.67 8.43 7.53 8.15 8.36 21.39%
EY 8.94 8.79 6.38 11.86 13.27 12.27 11.96 -17.59%
DY 3.54 2.11 1.63 3.15 3.67 5.21 5.37 -24.19%
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 1.43 1.57 1.62 1.62 0.97 1.09 1.13 16.94%
P/EPS 10.25 11.12 11.40 11.77 7.46 8.85 9.71 3.66%
EY 9.76 8.99 8.77 8.50 13.40 11.30 10.30 -3.51%
DY 3.86 2.16 2.24 2.26 3.71 4.80 4.62 -11.26%
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