[MAHSING] QoQ Cumulative 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- -64.45%
YoY- 45.55%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative 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 1,333,818 912,975 457,775 1,570,696 1,148,570 727,874 80.70%
PBT 315,523 243,239 167,122 84,184 238,628 181,400 120,174 89.76%
Tax -83,755 -66,825 -46,992 -24,207 -69,991 -53,339 -35,601 76.43%
NP 231,768 176,414 120,130 59,977 168,637 128,061 84,573 95.23%
-
NP to SH 230,617 175,218 119,986 59,920 168,556 127,524 84,300 95.00%
-
Tax Rate 26.54% 27.47% 28.12% 28.75% 29.33% 29.40% 29.62% -
Total Cost 1,543,492 1,157,404 792,845 397,798 1,402,059 1,020,509 643,301 78.74%
-
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% 14.90% 10.60% 5.29% 15.71% 12.37% 8.67% -
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 212.54 159.94 109.65 55.01 188.89 138.16 87.55 80.14%
EPS 27.61 21.01 14.41 7.20 20.27 15.34 10.14 94.40%
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 69.34 52.10 35.66 17.88 61.35 44.86 28.43 80.70%
EPS 9.01 6.84 4.69 2.34 6.58 4.98 3.29 95.14%
DPS 2.48 0.00 0.00 0.00 3.57 0.00 0.00 -
NAPS 0.4829 0.4593 0.4423 0.4421 0.419 0.4026 0.3799 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 1.32 1.87 3.76 1.11 1.28 2.98 -52.51%
P/EPS 7.50 10.04 14.23 28.75 10.36 11.54 25.74 -55.88%
EY 13.34 9.96 7.03 3.48 9.65 8.67 3.89 126.55%
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 1.43 2.17 3.60 1.14 1.40 2.80 -50.85%
P/EPS 7.42 10.90 16.52 27.50 10.61 12.65 24.16 -54.31%
EY 13.47 9.17 6.05 3.64 9.43 7.91 4.14 118.78%
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