[MAHSING] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -8.05%
YoY- 27.78%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 770,743 713,554 536,497 420,843 420,696 283,462 135,143 33.64%
PBT 110,682 119,291 92,120 76,117 61,226 48,975 32,365 22.73%
Tax -26,791 -29,396 -22,034 -19,833 -17,738 -17,098 -8,611 20.81%
NP 83,891 89,895 70,086 56,284 43,488 31,877 23,754 23.39%
-
NP to SH 84,402 90,166 70,618 55,232 43,224 29,678 23,523 23.71%
-
Tax Rate 24.21% 24.64% 23.92% 26.06% 28.97% 34.91% 26.61% -
Total Cost 686,852 623,659 466,411 364,559 377,208 251,585 111,389 35.39%
-
Net Worth 3,850,456 1,466,535 1,803,012 1,178,171 1,030,726 881,195 725,239 32.06%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 3,850,456 1,466,535 1,803,012 1,178,171 1,030,726 881,195 725,239 32.06%
NOSH 3,080,364 1,466,535 1,365,918 835,582 831,230 831,316 630,643 30.24%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.88% 12.60% 13.06% 13.37% 10.34% 11.25% 17.58% -
ROE 2.19% 6.15% 3.92% 4.69% 4.19% 3.37% 3.24% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 25.02 48.66 39.28 50.37 50.61 34.10 21.43 2.61%
EPS 2.74 4.59 5.17 6.61 5.20 3.57 3.73 -5.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.00 1.32 1.41 1.24 1.06 1.15 1.39%
Adjusted Per Share Value based on latest NOSH - 835,582
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 30.11 27.87 20.96 16.44 16.43 11.07 5.28 33.64%
EPS 3.30 3.52 2.76 2.16 1.69 1.16 0.92 23.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.504 0.5728 0.7043 0.4602 0.4026 0.3442 0.2833 32.06%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.31 2.43 2.21 2.11 1.77 1.83 1.86 -
P/RPS 5.24 4.99 5.63 4.19 3.50 5.37 8.68 -8.06%
P/EPS 47.81 39.52 42.75 31.92 34.04 51.26 49.87 -0.70%
EY 2.09 2.53 2.34 3.13 2.94 1.95 2.01 0.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 2.43 1.67 1.50 1.43 1.73 1.62 -6.96%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 20/11/14 11/11/13 19/11/12 21/11/11 29/11/10 28/10/09 -
Price 1.40 2.31 2.16 2.29 1.94 1.85 1.78 -
P/RPS 5.60 4.75 5.50 4.55 3.83 5.43 8.31 -6.36%
P/EPS 51.09 37.57 41.78 34.64 37.31 51.82 47.72 1.14%
EY 1.96 2.66 2.39 2.89 2.68 1.93 2.10 -1.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 2.31 1.64 1.62 1.56 1.75 1.55 -5.26%

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