[MAHSING] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
17-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 104.77%
YoY- 47.78%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,347,218 898,892 912,975 727,874 527,362 317,548 336,086 26.02%
PBT 226,299 188,239 167,122 120,174 89,678 63,409 83,776 18.00%
Tax -55,659 -48,838 -46,992 -35,601 -25,462 -17,711 -24,128 14.94%
NP 170,640 139,401 120,130 84,573 64,216 45,698 59,648 19.13%
-
NP to SH 170,849 139,300 119,986 84,300 57,043 45,669 59,556 19.19%
-
Tax Rate 24.60% 25.94% 28.12% 29.62% 28.39% 27.93% 28.80% -
Total Cost 1,176,578 759,491 792,845 643,301 463,146 271,850 276,438 27.28%
-
Net Worth 1,421,752 1,845,848 1,132,414 972,692 781,307 697,284 690,053 12.79%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,421,752 1,845,848 1,132,414 972,692 781,307 697,284 690,053 12.79%
NOSH 1,421,752 1,230,565 832,657 831,360 758,550 628,184 621,670 14.77%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 12.67% 15.51% 13.16% 11.62% 12.18% 14.39% 17.75% -
ROE 12.02% 7.55% 10.60% 8.67% 7.30% 6.55% 8.63% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 94.76 73.05 109.65 87.55 69.52 50.55 54.06 9.80%
EPS 8.92 11.32 14.41 10.14 7.52 7.27 9.58 -1.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.50 1.36 1.17 1.03 1.11 1.11 -1.72%
Adjusted Per Share Value based on latest NOSH - 831,059
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 53.03 35.38 35.94 28.65 20.76 12.50 13.23 26.02%
EPS 6.72 5.48 4.72 3.32 2.25 1.80 2.34 19.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5596 0.7266 0.4457 0.3829 0.3075 0.2745 0.2716 12.79%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.28 2.90 2.05 2.61 1.69 1.74 1.43 -
P/RPS 2.41 3.97 1.87 2.98 2.43 3.44 2.65 -1.56%
P/EPS 18.97 25.62 14.23 25.74 22.47 23.93 14.93 4.07%
EY 5.27 3.90 7.03 3.89 4.45 4.18 6.70 -3.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 1.93 1.51 2.23 1.64 1.57 1.29 9.95%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 27/08/13 16/08/12 17/08/11 26/08/10 19/08/09 30/07/08 -
Price 2.45 2.11 2.38 2.45 1.84 2.00 1.49 -
P/RPS 2.59 2.89 2.17 2.80 2.65 3.96 2.76 -1.05%
P/EPS 20.39 18.64 16.52 24.16 24.47 27.51 15.55 4.61%
EY 4.90 5.36 6.05 4.14 4.09 3.64 6.43 -4.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 1.41 1.75 2.09 1.79 1.80 1.34 10.57%

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