[MAHSING] YoY TTM 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- 5.88%
YoY- 36.11%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 3,179,321 2,630,979 1,876,831 1,755,944 1,447,854 1,059,695 604,351 31.86%
PBT 484,349 436,735 352,643 300,467 220,612 187,122 122,567 25.72%
Tax -118,223 -106,426 -87,802 -83,477 -60,241 -64,640 -36,663 21.53%
NP 366,126 330,309 264,841 216,990 160,371 122,482 85,904 27.31%
-
NP to SH 369,267 331,713 265,317 216,250 158,874 111,811 86,268 27.40%
-
Tax Rate 24.41% 24.37% 24.90% 27.78% 27.31% 34.54% 29.91% -
Total Cost 2,813,195 2,300,670 1,611,990 1,538,954 1,287,483 937,213 518,447 32.54%
-
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 95,909 111,116 63,792 91,552 63,198 42,032 50,039 11.44%
Div Payout % 25.97% 33.50% 24.04% 42.34% 39.78% 37.59% 58.00% -
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 11.52% 12.55% 14.11% 12.36% 11.08% 11.56% 14.21% -
ROE 9.59% 22.62% 14.72% 18.35% 15.41% 12.69% 11.90% -
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 103.21 179.40 137.40 210.15 174.18 127.47 95.83 1.24%
EPS 11.99 22.62 19.42 25.88 19.11 13.45 13.68 -2.17%
DPS 3.11 7.58 4.67 11.00 7.60 5.06 8.00 -14.56%
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 125.14 103.56 73.88 69.12 56.99 41.71 23.79 31.85%
EPS 14.53 13.06 10.44 8.51 6.25 4.40 3.40 27.37%
DPS 3.78 4.37 2.51 3.60 2.49 1.65 1.97 11.46%
NAPS 1.5156 0.5773 0.7097 0.4637 0.4057 0.3469 0.2855 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 1.27 1.35 1.61 1.00 1.02 1.44 1.94 -6.81%
P/EPS 10.93 10.74 11.38 8.15 9.26 13.61 13.60 -3.57%
EY 9.15 9.31 8.79 12.27 10.80 7.35 7.35 3.71%
DY 2.38 3.12 2.11 5.21 4.29 2.76 4.30 -9.38%
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 1.36 1.29 1.57 1.09 1.11 1.45 1.86 -5.08%
P/EPS 11.68 10.21 11.12 8.85 10.15 13.75 13.01 -1.78%
EY 8.56 9.79 8.99 11.30 9.85 7.27 7.69 1.80%
DY 2.22 3.28 2.16 4.80 3.92 2.73 4.49 -11.07%
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