[MAHSING] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -69.87%
YoY- 15.94%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,005,596 1,435,389 898,892 423,143 1,775,260 1,333,818 912,975 68.74%
PBT 371,504 280,359 188,239 92,017 315,523 243,239 167,122 70.08%
Tax -92,243 -70,872 -48,838 -22,600 -83,755 -66,825 -46,992 56.58%
NP 279,261 209,487 139,401 69,417 231,768 176,414 120,130 75.21%
-
NP to SH 280,616 209,918 139,300 69,474 230,617 175,218 119,986 75.92%
-
Tax Rate 24.83% 25.28% 25.94% 24.56% 26.54% 27.47% 28.12% -
Total Cost 1,726,335 1,225,902 759,491 353,726 1,543,492 1,157,404 792,845 67.75%
-
Net Worth 1,799,489 1,683,425 1,845,848 1,347,214 1,236,193 1,175,903 1,132,414 36.05%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 104,318 - - - 63,480 - - -
Div Payout % 37.17% - - - 27.53% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,799,489 1,683,425 1,845,848 1,347,214 1,236,193 1,175,903 1,132,414 36.05%
NOSH 1,303,977 1,275,322 1,230,565 880,532 835,266 833,974 832,657 34.74%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.92% 14.59% 15.51% 16.41% 13.06% 13.23% 13.16% -
ROE 15.59% 12.47% 7.55% 5.16% 18.66% 14.90% 10.60% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 153.81 112.55 73.05 48.06 212.54 159.94 109.65 25.23%
EPS 21.52 16.46 11.32 7.89 27.61 21.01 14.41 30.55%
DPS 8.00 0.00 0.00 0.00 7.60 0.00 0.00 -
NAPS 1.38 1.32 1.50 1.53 1.48 1.41 1.36 0.97%
Adjusted Per Share Value based on latest NOSH - 880,532
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 78.34 56.07 35.11 16.53 69.34 52.10 35.66 68.75%
EPS 10.96 8.20 5.44 2.71 9.01 6.84 4.69 75.82%
DPS 4.07 0.00 0.00 0.00 2.48 0.00 0.00 -
NAPS 0.7029 0.6576 0.721 0.5262 0.4829 0.4593 0.4423 36.06%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.26 2.21 2.90 2.30 2.07 2.11 2.05 -
P/RPS 1.47 1.96 3.97 4.79 0.97 1.32 1.87 -14.78%
P/EPS 10.50 13.43 25.62 29.15 7.50 10.04 14.23 -18.29%
EY 9.52 7.45 3.90 3.43 13.34 9.96 7.03 22.33%
DY 3.54 0.00 0.00 0.00 3.67 0.00 0.00 -
P/NAPS 1.64 1.67 1.93 1.50 1.40 1.50 1.51 5.64%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 11/11/13 27/08/13 28/05/13 27/02/13 19/11/12 16/08/12 -
Price 2.07 2.16 2.11 3.21 2.05 2.29 2.38 -
P/RPS 1.35 1.92 2.89 6.68 0.96 1.43 2.17 -27.06%
P/EPS 9.62 13.12 18.64 40.68 7.42 10.90 16.52 -30.19%
EY 10.40 7.62 5.36 2.46 13.47 9.17 6.05 43.35%
DY 3.86 0.00 0.00 0.00 3.71 0.00 0.00 -
P/NAPS 1.50 1.64 1.41 2.10 1.39 1.62 1.75 -9.74%

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