[MAHSING] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
11-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 0.46%
YoY- 19.8%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,694,436 2,568,796 2,005,596 1,913,852 1,797,784 1,692,572 1,775,260 32.17%
PBT 452,598 445,504 371,504 373,812 376,478 368,068 315,523 27.27%
Tax -111,318 -110,888 -92,243 -94,496 -97,676 -90,400 -83,755 20.94%
NP 341,280 334,616 279,261 279,316 278,802 277,668 231,768 29.52%
-
NP to SH 341,698 335,120 280,616 279,890 278,600 277,896 230,617 30.06%
-
Tax Rate 24.60% 24.89% 24.83% 25.28% 25.94% 24.56% 26.54% -
Total Cost 2,353,156 2,234,180 1,726,335 1,634,536 1,518,982 1,414,904 1,543,492 32.56%
-
Net Worth 1,421,752 1,414,595 1,799,489 1,683,425 1,845,848 1,347,214 1,236,193 9.80%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 104,318 - - - 63,480 -
Div Payout % - - 37.17% - - - 27.53% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,421,752 1,414,595 1,799,489 1,683,425 1,845,848 1,347,214 1,236,193 9.80%
NOSH 1,421,752 1,414,595 1,303,977 1,275,322 1,230,565 880,532 835,266 42.69%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.67% 13.03% 13.92% 14.59% 15.51% 16.41% 13.06% -
ROE 24.03% 23.69% 15.59% 16.63% 15.09% 20.63% 18.66% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 189.52 181.59 153.81 150.07 146.09 192.22 212.54 -7.37%
EPS 17.84 21.96 21.52 21.95 22.64 31.56 27.61 -25.31%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 7.60 -
NAPS 1.00 1.00 1.38 1.32 1.50 1.53 1.48 -23.05%
Adjusted Per Share Value based on latest NOSH - 1,365,918
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 105.25 100.34 78.34 74.76 70.22 66.11 69.34 32.17%
EPS 13.35 13.09 10.96 10.93 10.88 10.85 9.01 30.06%
DPS 0.00 0.00 4.07 0.00 0.00 0.00 2.48 -
NAPS 0.5553 0.5525 0.7029 0.6576 0.721 0.5262 0.4829 9.78%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.28 2.18 2.26 2.21 2.90 2.30 2.07 -
P/RPS 1.20 1.20 1.47 1.47 1.99 1.20 0.97 15.28%
P/EPS 9.49 9.20 10.50 10.07 12.81 7.29 7.50 17.03%
EY 10.54 10.87 9.52 9.93 7.81 13.72 13.34 -14.57%
DY 0.00 0.00 3.54 0.00 0.00 0.00 3.67 -
P/NAPS 2.28 2.18 1.64 1.67 1.93 1.50 1.40 38.54%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 28/02/14 11/11/13 27/08/13 28/05/13 27/02/13 -
Price 2.45 2.26 2.07 2.16 2.11 3.21 2.05 -
P/RPS 1.29 1.24 1.35 1.44 1.44 1.67 0.96 21.83%
P/EPS 10.19 9.54 9.62 9.84 9.32 10.17 7.42 23.62%
EY 9.81 10.48 10.40 10.16 10.73 9.83 13.47 -19.09%
DY 0.00 0.00 3.86 0.00 0.00 0.00 3.71 -
P/NAPS 2.45 2.26 1.50 1.64 1.41 2.10 1.39 46.06%

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