[MAHSING] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 0.24%
YoY- 39.26%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 780,484 705,019 475,749 455,200 416,119 289,050 167,233 29.25%
PBT 117,180 114,923 96,222 82,938 61,985 47,965 32,290 23.95%
Tax -27,209 -27,937 -26,238 -22,785 -19,316 -15,378 -8,765 20.76%
NP 89,971 86,986 69,984 60,153 42,669 32,587 23,525 25.04%
-
NP to SH 90,491 87,069 69,826 60,066 43,132 29,159 23,038 25.59%
-
Tax Rate 23.22% 24.31% 27.27% 27.47% 31.16% 32.06% 27.14% -
Total Cost 690,513 618,033 405,765 395,047 373,450 256,463 143,708 29.88%
-
Net Worth 2,952,358 1,428,920 2,025,899 1,133,006 972,339 846,021 696,789 27.19%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 2,952,358 1,428,920 2,025,899 1,133,006 972,339 846,021 696,789 27.19%
NOSH 2,400,291 1,428,920 1,350,599 833,092 831,059 821,380 627,738 25.03%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 11.53% 12.34% 14.71% 13.21% 10.25% 11.27% 14.07% -
ROE 3.07% 6.09% 3.45% 5.30% 4.44% 3.45% 3.31% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 32.52 49.34 35.23 54.64 50.07 35.19 26.64 3.37%
EPS 3.77 4.53 5.17 7.21 5.19 3.55 3.67 0.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.00 1.50 1.36 1.17 1.03 1.11 1.72%
Adjusted Per Share Value based on latest NOSH - 833,092
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 30.72 27.75 18.73 17.92 16.38 11.38 6.58 29.26%
EPS 3.56 3.43 2.75 2.36 1.70 1.15 0.91 25.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1621 0.5624 0.7974 0.446 0.3827 0.333 0.2743 27.19%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.65 2.28 2.90 2.05 2.61 1.69 1.74 -
P/RPS 5.07 4.62 8.23 3.75 5.21 4.80 6.53 -4.12%
P/EPS 43.77 37.42 56.09 28.43 50.29 47.61 47.41 -1.32%
EY 2.28 2.67 1.78 3.52 1.99 2.10 2.11 1.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 2.28 1.93 1.51 2.23 1.64 1.57 -2.60%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 29/08/14 27/08/13 16/08/12 17/08/11 26/08/10 19/08/09 -
Price 1.44 2.45 2.11 2.38 2.45 1.84 2.00 -
P/RPS 4.43 4.97 5.99 4.36 4.89 5.23 7.51 -8.41%
P/EPS 38.20 40.21 40.81 33.01 47.21 51.83 54.50 -5.74%
EY 2.62 2.49 2.45 3.03 2.12 1.93 1.83 6.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 2.45 1.41 1.75 2.09 1.79 1.80 -6.92%

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