[MAHSING] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 0.26%
YoY- 21.68%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,747,696 2,694,436 2,568,796 2,005,596 1,913,852 1,797,784 1,692,572 38.08%
PBT 460,786 452,598 445,504 371,504 373,812 376,478 368,068 16.14%
Tax -113,406 -111,318 -110,888 -92,243 -94,496 -97,676 -90,400 16.30%
NP 347,380 341,280 334,616 279,261 279,316 278,802 277,668 16.08%
-
NP to SH 348,020 341,698 335,120 280,616 279,890 278,600 277,896 16.16%
-
Tax Rate 24.61% 24.60% 24.89% 24.83% 25.28% 25.94% 24.56% -
Total Cost 2,400,316 2,353,156 2,234,180 1,726,335 1,634,536 1,518,982 1,414,904 42.19%
-
Net Worth 1,436,553 1,421,752 1,414,595 1,799,489 1,683,425 1,845,848 1,347,214 4.36%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 104,318 - - - -
Div Payout % - - - 37.17% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,436,553 1,421,752 1,414,595 1,799,489 1,683,425 1,845,848 1,347,214 4.36%
NOSH 1,436,553 1,421,752 1,414,595 1,303,977 1,275,322 1,230,565 880,532 38.54%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.64% 12.67% 13.03% 13.92% 14.59% 15.51% 16.41% -
ROE 24.23% 24.03% 23.69% 15.59% 16.63% 15.09% 20.63% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 191.27 189.52 181.59 153.81 150.07 146.09 192.22 -0.32%
EPS 18.03 17.84 21.96 21.52 21.95 22.64 31.56 -31.12%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.38 1.32 1.50 1.53 -24.66%
Adjusted Per Share Value based on latest NOSH - 1,388,958
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 107.52 105.44 100.52 78.48 74.89 70.35 66.24 38.07%
EPS 13.62 13.37 13.11 10.98 10.95 10.90 10.87 16.20%
DPS 0.00 0.00 0.00 4.08 0.00 0.00 0.00 -
NAPS 0.5622 0.5564 0.5536 0.7042 0.6588 0.7223 0.5272 4.37%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.43 2.28 2.18 2.26 2.21 2.90 2.30 -
P/RPS 1.27 1.20 1.20 1.47 1.47 1.99 1.20 3.84%
P/EPS 10.03 9.49 9.20 10.50 10.07 12.81 7.29 23.67%
EY 9.97 10.54 10.87 9.52 9.93 7.81 13.72 -19.15%
DY 0.00 0.00 0.00 3.54 0.00 0.00 0.00 -
P/NAPS 2.43 2.28 2.18 1.64 1.67 1.93 1.50 37.89%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 29/08/14 29/05/14 28/02/14 11/11/13 27/08/13 28/05/13 -
Price 2.31 2.45 2.26 2.07 2.16 2.11 3.21 -
P/RPS 1.21 1.29 1.24 1.35 1.44 1.44 1.67 -19.31%
P/EPS 9.54 10.19 9.54 9.62 9.84 9.32 10.17 -4.16%
EY 10.49 9.81 10.48 10.40 10.16 10.73 9.83 4.42%
DY 0.00 0.00 0.00 3.86 0.00 0.00 0.00 -
P/NAPS 2.31 2.45 2.26 1.50 1.64 1.41 2.10 6.55%

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