[MAHSING] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 31.62%
YoY- 36.82%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,435,389 898,892 423,143 1,775,260 1,333,818 912,975 457,775 114.08%
PBT 280,359 188,239 92,017 315,523 243,239 167,122 84,184 122.84%
Tax -70,872 -48,838 -22,600 -83,755 -66,825 -46,992 -24,207 104.52%
NP 209,487 139,401 69,417 231,768 176,414 120,130 59,977 130.03%
-
NP to SH 209,918 139,300 69,474 230,617 175,218 119,986 59,920 130.49%
-
Tax Rate 25.28% 25.94% 24.56% 26.54% 27.47% 28.12% 28.75% -
Total Cost 1,225,902 759,491 353,726 1,543,492 1,157,404 792,845 397,798 111.62%
-
Net Worth 1,683,425 1,845,848 1,347,214 1,236,193 1,175,903 1,132,414 1,131,822 30.26%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 63,480 - - - -
Div Payout % - - - 27.53% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,683,425 1,845,848 1,347,214 1,236,193 1,175,903 1,132,414 1,131,822 30.26%
NOSH 1,275,322 1,230,565 880,532 835,266 833,974 832,657 832,222 32.88%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.59% 15.51% 16.41% 13.06% 13.23% 13.16% 13.10% -
ROE 12.47% 7.55% 5.16% 18.66% 14.90% 10.60% 5.29% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 112.55 73.05 48.06 212.54 159.94 109.65 55.01 61.09%
EPS 16.46 11.32 7.89 27.61 21.01 14.41 7.20 73.45%
DPS 0.00 0.00 0.00 7.60 0.00 0.00 0.00 -
NAPS 1.32 1.50 1.53 1.48 1.41 1.36 1.36 -1.96%
Adjusted Per Share Value based on latest NOSH - 839,378
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 56.17 35.18 16.56 69.47 52.20 35.73 17.91 114.11%
EPS 8.21 5.45 2.72 9.02 6.86 4.70 2.34 130.72%
DPS 0.00 0.00 0.00 2.48 0.00 0.00 0.00 -
NAPS 0.6588 0.7223 0.5272 0.4838 0.4602 0.4431 0.4429 30.27%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.21 2.90 2.30 2.07 2.11 2.05 2.07 -
P/RPS 1.96 3.97 4.79 0.97 1.32 1.87 3.76 -35.20%
P/EPS 13.43 25.62 29.15 7.50 10.04 14.23 28.75 -39.76%
EY 7.45 3.90 3.43 13.34 9.96 7.03 3.48 66.02%
DY 0.00 0.00 0.00 3.67 0.00 0.00 0.00 -
P/NAPS 1.67 1.93 1.50 1.40 1.50 1.51 1.52 6.46%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 11/11/13 27/08/13 28/05/13 27/02/13 19/11/12 16/08/12 28/05/12 -
Price 2.16 2.11 3.21 2.05 2.29 2.38 1.98 -
P/RPS 1.92 2.89 6.68 0.96 1.43 2.17 3.60 -34.20%
P/EPS 13.12 18.64 40.68 7.42 10.90 16.52 27.50 -38.91%
EY 7.62 5.36 2.46 13.47 9.17 6.05 3.64 63.57%
DY 0.00 0.00 0.00 3.71 0.00 0.00 0.00 -
P/NAPS 1.64 1.41 2.10 1.39 1.62 1.75 1.46 8.05%

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