[MAHSING] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 0.51%
YoY- 16.25%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 642,199 570,207 536,497 475,749 423,143 441,442 420,843 32.58%
PBT 111,376 91,145 92,120 96,222 92,017 72,284 76,117 28.91%
Tax -27,722 -21,371 -22,034 -26,238 -22,600 -16,930 -19,833 25.03%
NP 83,654 69,774 70,086 69,984 69,417 55,354 56,284 30.26%
-
NP to SH 83,780 70,698 70,618 69,826 69,474 55,399 55,232 32.05%
-
Tax Rate 24.89% 23.45% 23.92% 27.27% 24.56% 23.42% 26.06% -
Total Cost 558,545 500,433 466,411 405,765 353,726 386,088 364,559 32.93%
-
Net Worth 1,414,595 1,916,762 1,803,012 2,025,899 1,347,214 1,242,280 1,178,171 12.97%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 111,116 - - - 63,792 - -
Div Payout % - 157.17% - - - 115.15% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,414,595 1,916,762 1,803,012 2,025,899 1,347,214 1,242,280 1,178,171 12.97%
NOSH 1,414,595 1,388,958 1,365,918 1,350,599 880,532 839,378 835,582 42.09%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 13.03% 12.24% 13.06% 14.71% 16.41% 12.54% 13.37% -
ROE 5.92% 3.69% 3.92% 3.45% 5.16% 4.46% 4.69% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 45.40 41.05 39.28 35.23 48.06 52.59 50.37 -6.69%
EPS 5.49 5.09 5.17 5.17 7.89 6.60 6.61 -11.65%
DPS 0.00 8.00 0.00 0.00 0.00 7.60 0.00 -
NAPS 1.00 1.38 1.32 1.50 1.53 1.48 1.41 -20.48%
Adjusted Per Share Value based on latest NOSH - 1,350,599
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 25.75 22.86 21.51 19.08 16.97 17.70 16.87 32.60%
EPS 3.36 2.83 2.83 2.80 2.79 2.22 2.21 32.25%
DPS 0.00 4.46 0.00 0.00 0.00 2.56 0.00 -
NAPS 0.5672 0.7686 0.723 0.8123 0.5402 0.4981 0.4724 12.97%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.18 2.26 2.21 2.90 2.30 2.07 2.11 -
P/RPS 4.80 5.51 5.63 8.23 4.79 3.94 4.19 9.49%
P/EPS 36.81 44.40 42.75 56.09 29.15 31.36 31.92 9.97%
EY 2.72 2.25 2.34 1.78 3.43 3.19 3.13 -8.94%
DY 0.00 3.54 0.00 0.00 0.00 3.67 0.00 -
P/NAPS 2.18 1.64 1.67 1.93 1.50 1.40 1.50 28.33%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 11/11/13 27/08/13 28/05/13 27/02/13 19/11/12 -
Price 2.26 2.07 2.16 2.11 3.21 2.05 2.29 -
P/RPS 4.98 5.04 5.50 5.99 6.68 3.90 4.55 6.21%
P/EPS 38.16 40.67 41.78 40.81 40.68 31.06 34.64 6.67%
EY 2.62 2.46 2.39 2.45 2.46 3.22 2.89 -6.33%
DY 0.00 3.86 0.00 0.00 0.00 3.71 0.00 -
P/NAPS 2.26 1.50 1.64 1.41 2.10 1.39 1.62 24.87%

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