[MAHSING] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 42.2%
YoY- 45.55%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,775,260 1,778,424 1,825,950 1,831,100 1,570,696 1,531,426 1,455,748 14.07%
PBT 315,523 324,318 334,244 336,736 238,628 241,866 240,348 19.79%
Tax -83,755 -89,100 -93,984 -96,828 -69,991 -71,118 -71,202 11.37%
NP 231,768 235,218 240,260 239,908 168,637 170,748 169,146 23.24%
-
NP to SH 230,617 233,624 239,972 239,680 168,556 170,032 168,600 23.10%
-
Tax Rate 26.54% 27.47% 28.12% 28.75% 29.33% 29.40% 29.62% -
Total Cost 1,543,492 1,543,205 1,585,690 1,591,192 1,402,059 1,360,678 1,286,602 12.84%
-
Net Worth 1,236,193 1,175,903 1,132,414 1,131,822 1,072,704 1,030,832 972,692 17.24%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 63,480 - - - 91,470 - - -
Div Payout % 27.53% - - - 54.27% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,236,193 1,175,903 1,132,414 1,131,822 1,072,704 1,030,832 972,692 17.24%
NOSH 835,266 833,974 832,657 832,222 831,554 831,316 831,360 0.31%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.06% 13.23% 13.16% 13.10% 10.74% 11.15% 11.62% -
ROE 18.66% 19.87% 21.19% 21.18% 15.71% 16.49% 17.33% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 212.54 213.25 219.29 220.03 188.89 184.22 175.10 13.72%
EPS 27.61 28.01 28.82 28.80 20.27 20.45 20.28 22.72%
DPS 7.60 0.00 0.00 0.00 11.00 0.00 0.00 -
NAPS 1.48 1.41 1.36 1.36 1.29 1.24 1.17 16.88%
Adjusted Per Share Value based on latest NOSH - 832,222
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 69.47 69.59 71.45 71.66 61.47 59.93 56.97 14.07%
EPS 9.02 9.14 9.39 9.38 6.60 6.65 6.60 23.03%
DPS 2.48 0.00 0.00 0.00 3.58 0.00 0.00 -
NAPS 0.4838 0.4602 0.4431 0.4429 0.4198 0.4034 0.3806 17.25%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.07 2.11 2.05 2.07 2.10 1.77 2.61 -
P/RPS 0.97 0.99 0.93 0.94 1.11 0.96 1.49 -24.78%
P/EPS 7.50 7.53 7.11 7.19 10.36 8.65 12.87 -30.11%
EY 13.34 13.28 14.06 13.91 9.65 11.56 7.77 43.14%
DY 3.67 0.00 0.00 0.00 5.24 0.00 0.00 -
P/NAPS 1.40 1.50 1.51 1.52 1.63 1.43 2.23 -26.57%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 19/11/12 16/08/12 28/05/12 28/02/12 21/11/11 17/08/11 -
Price 2.05 2.29 2.38 1.98 2.15 1.94 2.45 -
P/RPS 0.96 1.07 1.09 0.90 1.14 1.05 1.40 -22.14%
P/EPS 7.42 8.17 8.26 6.88 10.61 9.49 12.08 -27.63%
EY 13.47 12.23 12.11 14.55 9.43 10.54 8.28 38.11%
DY 3.71 0.00 0.00 0.00 5.12 0.00 0.00 -
P/NAPS 1.39 1.62 1.75 1.46 1.67 1.56 2.09 -23.71%

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