[MAHSING] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
11-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 0.46%
YoY- 19.8%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 2,953,916 3,113,826 2,747,696 1,913,852 1,778,424 1,531,426 1,081,098 18.21%
PBT 493,458 477,744 460,786 373,812 324,318 241,866 184,870 17.76%
Tax -126,902 -115,409 -113,406 -94,496 -89,100 -71,118 -56,746 14.34%
NP 366,556 362,334 347,380 279,316 235,218 170,748 128,124 19.12%
-
NP to SH 367,660 365,048 348,020 279,890 233,624 170,032 115,628 21.24%
-
Tax Rate 25.72% 24.16% 24.61% 25.28% 27.47% 29.40% 30.70% -
Total Cost 2,587,360 2,751,492 2,400,316 1,634,536 1,543,205 1,360,678 952,974 18.09%
-
Net Worth 3,204,526 3,105,558 1,436,553 1,683,425 1,175,903 1,030,832 829,641 25.23%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 3,204,526 3,105,558 1,436,553 1,683,425 1,175,903 1,030,832 829,641 25.23%
NOSH 2,409,421 2,484,446 1,436,553 1,275,322 833,974 831,316 782,680 20.59%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.41% 11.64% 12.64% 14.59% 13.23% 11.15% 11.85% -
ROE 11.47% 11.75% 24.23% 16.63% 19.87% 16.49% 13.94% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 122.60 125.33 191.27 150.07 213.25 184.22 138.13 -1.96%
EPS 13.23 14.69 18.03 21.95 28.01 20.45 14.77 -1.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.25 1.00 1.32 1.41 1.24 1.06 3.85%
Adjusted Per Share Value based on latest NOSH - 1,365,918
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 116.27 122.57 108.15 75.33 70.00 60.28 42.55 18.22%
EPS 14.47 14.37 13.70 11.02 9.20 6.69 4.55 21.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2614 1.2224 0.5655 0.6626 0.4629 0.4058 0.3266 25.23%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.62 1.31 2.43 2.21 2.11 1.77 1.83 -
P/RPS 1.32 1.05 1.27 1.47 0.99 0.96 1.32 0.00%
P/EPS 10.62 8.92 10.03 10.07 7.53 8.65 12.39 -2.53%
EY 9.42 11.22 9.97 9.93 13.28 11.56 8.07 2.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.05 2.43 1.67 1.50 1.43 1.73 -5.64%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 27/11/15 20/11/14 11/11/13 19/11/12 21/11/11 29/11/10 -
Price 1.52 1.40 2.31 2.16 2.29 1.94 1.85 -
P/RPS 1.24 1.12 1.21 1.44 1.07 1.05 1.34 -1.28%
P/EPS 9.96 9.53 9.54 9.84 8.17 9.49 12.52 -3.73%
EY 10.04 10.50 10.49 10.16 12.23 10.54 7.99 3.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.12 2.31 1.64 1.62 1.56 1.75 -6.88%

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