[MAHSING] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 0.85%
YoY- 47.05%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,825,950 1,831,100 1,570,696 1,531,426 1,455,748 1,247,020 1,110,108 39.38%
PBT 334,244 336,736 238,628 241,866 240,348 232,756 177,865 52.34%
Tax -93,984 -96,828 -69,991 -71,118 -71,202 -65,140 -49,462 53.47%
NP 240,260 239,908 168,637 170,748 169,146 167,616 128,403 51.90%
-
NP to SH 239,972 239,680 168,556 170,032 168,600 164,672 118,071 60.52%
-
Tax Rate 28.12% 28.75% 29.33% 29.40% 29.62% 27.99% 27.81% -
Total Cost 1,585,690 1,591,192 1,402,059 1,360,678 1,286,602 1,079,404 981,705 37.70%
-
Net Worth 1,132,414 1,131,822 1,072,704 1,030,832 972,692 964,745 914,634 15.31%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 91,470 - - - 63,192 -
Div Payout % - - 54.27% - - - 53.52% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,132,414 1,131,822 1,072,704 1,030,832 972,692 964,745 914,634 15.31%
NOSH 832,657 832,222 831,554 831,316 831,360 831,676 831,485 0.09%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 13.16% 13.10% 10.74% 11.15% 11.62% 13.44% 11.57% -
ROE 21.19% 21.18% 15.71% 16.49% 17.33% 17.07% 12.91% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 219.29 220.03 188.89 184.22 175.10 149.94 133.51 39.25%
EPS 28.82 28.80 20.27 20.45 20.28 19.80 14.20 60.37%
DPS 0.00 0.00 11.00 0.00 0.00 0.00 7.60 -
NAPS 1.36 1.36 1.29 1.24 1.17 1.16 1.10 15.20%
Adjusted Per Share Value based on latest NOSH - 831,230
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 71.45 71.66 61.47 59.93 56.97 48.80 43.44 39.38%
EPS 9.39 9.38 6.60 6.65 6.60 6.44 4.62 60.52%
DPS 0.00 0.00 3.58 0.00 0.00 0.00 2.47 -
NAPS 0.4431 0.4429 0.4198 0.4034 0.3806 0.3775 0.3579 15.31%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.05 2.07 2.10 1.77 2.61 2.50 1.84 -
P/RPS 0.93 0.94 1.11 0.96 1.49 1.67 1.38 -23.15%
P/EPS 7.11 7.19 10.36 8.65 12.87 12.63 12.96 -33.00%
EY 14.06 13.91 9.65 11.56 7.77 7.92 7.72 49.18%
DY 0.00 0.00 5.24 0.00 0.00 0.00 4.13 -
P/NAPS 1.51 1.52 1.63 1.43 2.23 2.16 1.67 -6.49%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 28/05/12 28/02/12 21/11/11 17/08/11 25/05/11 25/02/11 -
Price 2.38 1.98 2.15 1.94 2.45 2.60 2.51 -
P/RPS 1.09 0.90 1.14 1.05 1.40 1.73 1.88 -30.49%
P/EPS 8.26 6.88 10.61 9.49 12.08 13.13 17.68 -39.81%
EY 12.11 14.55 9.43 10.54 8.28 7.62 5.66 66.11%
DY 0.00 0.00 5.12 0.00 0.00 0.00 3.03 -
P/NAPS 1.75 1.46 1.67 1.56 2.09 2.24 2.28 -16.18%

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