[MAHSING] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 0.25%
YoY- 16.1%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 2,568,796 2,005,596 1,913,852 1,797,784 1,692,572 1,775,260 1,778,424 27.80%
PBT 445,504 371,504 373,812 376,478 368,068 315,523 324,318 23.59%
Tax -110,888 -92,243 -94,496 -97,676 -90,400 -83,755 -89,100 15.71%
NP 334,616 279,261 279,316 278,802 277,668 231,768 235,218 26.51%
-
NP to SH 335,120 280,616 279,890 278,600 277,896 230,617 233,624 27.21%
-
Tax Rate 24.89% 24.83% 25.28% 25.94% 24.56% 26.54% 27.47% -
Total Cost 2,234,180 1,726,335 1,634,536 1,518,982 1,414,904 1,543,492 1,543,205 28.00%
-
Net Worth 1,414,595 1,799,489 1,683,425 1,845,848 1,347,214 1,236,193 1,175,903 13.12%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 104,318 - - - 63,480 - -
Div Payout % - 37.17% - - - 27.53% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,414,595 1,799,489 1,683,425 1,845,848 1,347,214 1,236,193 1,175,903 13.12%
NOSH 1,414,595 1,303,977 1,275,322 1,230,565 880,532 835,266 833,974 42.27%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 13.03% 13.92% 14.59% 15.51% 16.41% 13.06% 13.23% -
ROE 23.69% 15.59% 16.63% 15.09% 20.63% 18.66% 19.87% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 181.59 153.81 150.07 146.09 192.22 212.54 213.25 -10.16%
EPS 21.96 21.52 21.95 22.64 31.56 27.61 28.01 -14.98%
DPS 0.00 8.00 0.00 0.00 0.00 7.60 0.00 -
NAPS 1.00 1.38 1.32 1.50 1.53 1.48 1.41 -20.48%
Adjusted Per Share Value based on latest NOSH - 1,350,599
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 100.34 78.34 74.76 70.22 66.11 69.34 69.47 27.80%
EPS 13.09 10.96 10.93 10.88 10.85 9.01 9.13 27.17%
DPS 0.00 4.07 0.00 0.00 0.00 2.48 0.00 -
NAPS 0.5525 0.7029 0.6576 0.721 0.5262 0.4829 0.4593 13.12%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.18 2.26 2.21 2.90 2.30 2.07 2.11 -
P/RPS 1.20 1.47 1.47 1.99 1.20 0.97 0.99 13.69%
P/EPS 9.20 10.50 10.07 12.81 7.29 7.50 7.53 14.30%
EY 10.87 9.52 9.93 7.81 13.72 13.34 13.28 -12.50%
DY 0.00 3.54 0.00 0.00 0.00 3.67 0.00 -
P/NAPS 2.18 1.64 1.67 1.93 1.50 1.40 1.50 28.33%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 11/11/13 27/08/13 28/05/13 27/02/13 19/11/12 -
Price 2.26 2.07 2.16 2.11 3.21 2.05 2.29 -
P/RPS 1.24 1.35 1.44 1.44 1.67 0.96 1.07 10.33%
P/EPS 9.54 9.62 9.84 9.32 10.17 7.42 8.17 10.89%
EY 10.48 10.40 10.16 10.73 9.83 13.47 12.23 -9.79%
DY 0.00 3.86 0.00 0.00 0.00 3.71 0.00 -
P/NAPS 2.26 1.50 1.64 1.41 2.10 1.39 1.62 24.87%

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