[MAHSING] YoY Cumulative 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- 50.69%
YoY- 19.8%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 2,215,437 2,335,370 2,060,772 1,435,389 1,333,818 1,148,570 810,824 18.21%
PBT 370,094 358,308 345,590 280,359 243,239 181,400 138,653 17.76%
Tax -95,177 -86,557 -85,055 -70,872 -66,825 -53,339 -42,560 14.34%
NP 274,917 271,751 260,535 209,487 176,414 128,061 96,093 19.12%
-
NP to SH 275,745 273,786 261,015 209,918 175,218 127,524 86,721 21.24%
-
Tax Rate 25.72% 24.16% 24.61% 25.28% 27.47% 29.40% 30.70% -
Total Cost 1,940,520 2,063,619 1,800,237 1,225,902 1,157,404 1,020,509 714,731 18.09%
-
Net Worth 3,204,526 3,105,557 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 3,105,557 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 8.60% 8.82% 18.17% 12.47% 14.90% 12.37% 10.45% -
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 91.95 94.00 143.45 112.55 159.94 138.16 103.60 -1.96%
EPS 9.92 11.02 13.52 16.46 21.01 15.34 11.08 -1.82%
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 86.54 91.22 80.49 56.07 52.10 44.86 31.67 18.22%
EPS 10.77 10.69 10.20 8.20 6.84 4.98 3.39 21.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2517 1.213 0.5611 0.6576 0.4593 0.4026 0.3241 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 1.76 1.39 1.69 1.96 1.32 1.28 1.77 -0.09%
P/EPS 14.16 11.89 13.37 13.43 10.04 11.54 16.52 -2.53%
EY 7.06 8.41 7.48 7.45 9.96 8.67 6.05 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 1.65 1.49 1.61 1.92 1.43 1.40 1.79 -1.34%
P/EPS 13.28 12.70 12.71 13.12 10.90 12.65 16.70 -3.74%
EY 7.53 7.87 7.87 7.62 9.17 7.91 5.99 3.88%
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