[MAHSING] QoQ 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- 0.21%
YoY- 45.64%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 455,200 457,775 422,126 420,696 416,119 311,755 299,284 32.28%
PBT 82,938 84,184 57,228 61,226 61,985 58,189 39,212 64.84%
Tax -22,785 -24,207 -16,652 -17,738 -19,316 -16,285 -6,902 121.87%
NP 60,153 59,977 40,576 43,488 42,669 41,904 32,310 51.39%
-
NP to SH 60,066 59,920 41,032 43,224 43,132 41,168 31,350 54.32%
-
Tax Rate 27.47% 28.75% 29.10% 28.97% 31.16% 27.99% 17.60% -
Total Cost 395,047 397,798 381,550 377,208 373,450 269,851 266,974 29.88%
-
Net Worth 1,133,006 1,131,822 1,073,656 1,030,726 972,339 964,745 914,721 15.35%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 91,552 - - - 63,198 -
Div Payout % - - 223.12% - - - 201.59% -
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 1,133,006 1,131,822 1,073,656 1,030,726 972,339 964,745 914,721 15.35%
NOSH 833,092 832,222 832,292 831,230 831,059 831,676 831,564 0.12%
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 13.21% 13.10% 9.61% 10.34% 10.25% 13.44% 10.80% -
ROE 5.30% 5.29% 3.82% 4.19% 4.44% 4.27% 3.43% -
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 54.64 55.01 50.72 50.61 50.07 37.49 35.99 32.12%
EPS 7.21 7.20 4.93 5.20 5.19 4.95 3.77 54.13%
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 17.78 17.88 16.49 16.43 16.25 12.18 11.69 32.28%
EPS 2.35 2.34 1.60 1.69 1.68 1.61 1.22 54.87%
DPS 0.00 0.00 3.58 0.00 0.00 0.00 2.47 -
NAPS 0.4426 0.4421 0.4194 0.4026 0.3798 0.3768 0.3573 15.35%
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 3.75 3.76 4.14 3.50 5.21 6.67 5.11 -18.65%
P/EPS 28.43 28.75 42.60 34.04 50.29 50.51 48.81 -30.27%
EY 3.52 3.48 2.35 2.94 1.99 1.98 2.05 43.43%
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 4.36 3.60 4.24 3.83 4.89 6.94 6.97 -26.87%
P/EPS 33.01 27.50 43.61 37.31 47.21 52.53 66.58 -37.38%
EY 3.03 3.64 2.29 2.68 2.12 1.90 1.50 59.86%
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