[MAHSING] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -0.87%
YoY- 42.76%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,778,424 1,825,950 1,831,100 1,570,696 1,531,426 1,455,748 1,247,020 26.61%
PBT 324,318 334,244 336,736 238,628 241,866 240,348 232,756 24.67%
Tax -89,100 -93,984 -96,828 -69,991 -71,118 -71,202 -65,140 23.15%
NP 235,218 240,260 239,908 168,637 170,748 169,146 167,616 25.26%
-
NP to SH 233,624 239,972 239,680 168,556 170,032 168,600 164,672 26.17%
-
Tax Rate 27.47% 28.12% 28.75% 29.33% 29.40% 29.62% 27.99% -
Total Cost 1,543,205 1,585,690 1,591,192 1,402,059 1,360,678 1,286,602 1,079,404 26.82%
-
Net Worth 1,175,903 1,132,414 1,131,822 1,072,704 1,030,832 972,692 964,745 14.06%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 91,470 - - - -
Div Payout % - - - 54.27% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,175,903 1,132,414 1,131,822 1,072,704 1,030,832 972,692 964,745 14.06%
NOSH 833,974 832,657 832,222 831,554 831,316 831,360 831,676 0.18%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 13.23% 13.16% 13.10% 10.74% 11.15% 11.62% 13.44% -
ROE 19.87% 21.19% 21.18% 15.71% 16.49% 17.33% 17.07% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 213.25 219.29 220.03 188.89 184.22 175.10 149.94 26.38%
EPS 28.01 28.82 28.80 20.27 20.45 20.28 19.80 25.93%
DPS 0.00 0.00 0.00 11.00 0.00 0.00 0.00 -
NAPS 1.41 1.36 1.36 1.29 1.24 1.17 1.16 13.85%
Adjusted Per Share Value based on latest NOSH - 832,292
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 70.00 71.87 72.07 61.83 60.28 57.30 49.08 26.62%
EPS 9.20 9.45 9.43 6.63 6.69 6.64 6.48 26.24%
DPS 0.00 0.00 0.00 3.60 0.00 0.00 0.00 -
NAPS 0.4629 0.4457 0.4455 0.4222 0.4058 0.3829 0.3797 14.07%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.11 2.05 2.07 2.10 1.77 2.61 2.50 -
P/RPS 0.99 0.93 0.94 1.11 0.96 1.49 1.67 -29.36%
P/EPS 7.53 7.11 7.19 10.36 8.65 12.87 12.63 -29.09%
EY 13.28 14.06 13.91 9.65 11.56 7.77 7.92 41.00%
DY 0.00 0.00 0.00 5.24 0.00 0.00 0.00 -
P/NAPS 1.50 1.51 1.52 1.63 1.43 2.23 2.16 -21.52%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 16/08/12 28/05/12 28/02/12 21/11/11 17/08/11 25/05/11 -
Price 2.29 2.38 1.98 2.15 1.94 2.45 2.60 -
P/RPS 1.07 1.09 0.90 1.14 1.05 1.40 1.73 -27.34%
P/EPS 8.17 8.26 6.88 10.61 9.49 12.08 13.13 -27.05%
EY 12.23 12.11 14.55 9.43 10.54 8.28 7.62 36.96%
DY 0.00 0.00 0.00 5.12 0.00 0.00 0.00 -
P/NAPS 1.62 1.75 1.46 1.67 1.56 2.09 2.24 -19.38%

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