[MAHSING] QoQ Cumulative 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- 51.27%
YoY- 47.05%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 912,975 457,775 1,570,696 1,148,570 727,874 311,755 1,110,108 -12.23%
PBT 167,122 84,184 238,628 181,400 120,174 58,189 177,865 -4.07%
Tax -46,992 -24,207 -69,991 -53,339 -35,601 -16,285 -49,462 -3.36%
NP 120,130 59,977 168,637 128,061 84,573 41,904 128,403 -4.34%
-
NP to SH 119,986 59,920 168,556 127,524 84,300 41,168 118,071 1.07%
-
Tax Rate 28.12% 28.75% 29.33% 29.40% 29.62% 27.99% 27.81% -
Total Cost 792,845 397,798 1,402,059 1,020,509 643,301 269,851 981,705 -13.28%
-
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 10.60% 5.29% 15.71% 12.37% 8.67% 4.27% 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 109.65 55.01 188.89 138.16 87.55 37.49 133.51 -12.31%
EPS 14.41 7.20 20.27 15.34 10.14 4.95 14.20 0.98%
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 35.94 18.02 61.83 45.21 28.65 12.27 43.70 -12.23%
EPS 4.72 2.36 6.63 5.02 3.32 1.62 4.65 1.00%
DPS 0.00 0.00 3.60 0.00 0.00 0.00 2.49 -
NAPS 0.4457 0.4455 0.4222 0.4058 0.3829 0.3797 0.36 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 1.87 3.76 1.11 1.28 2.98 6.67 1.38 22.47%
P/EPS 14.23 28.75 10.36 11.54 25.74 50.51 12.96 6.43%
EY 7.03 3.48 9.65 8.67 3.89 1.98 7.72 -6.05%
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 2.17 3.60 1.14 1.40 2.80 6.94 1.88 10.04%
P/EPS 16.52 27.50 10.61 12.65 24.16 52.53 17.68 -4.42%
EY 6.05 3.64 9.43 7.91 4.14 1.90 5.66 4.54%
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