[MAHSING] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -8.05%
YoY- 27.78%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 475,749 423,143 441,442 420,843 455,200 457,775 422,126 8.30%
PBT 96,222 92,017 72,284 76,117 82,938 84,184 57,228 41.44%
Tax -26,238 -22,600 -16,930 -19,833 -22,785 -24,207 -16,652 35.44%
NP 69,984 69,417 55,354 56,284 60,153 59,977 40,576 43.86%
-
NP to SH 69,826 69,474 55,399 55,232 60,066 59,920 41,032 42.58%
-
Tax Rate 27.27% 24.56% 23.42% 26.06% 27.47% 28.75% 29.10% -
Total Cost 405,765 353,726 386,088 364,559 395,047 397,798 381,550 4.19%
-
Net Worth 2,025,899 1,347,214 1,242,280 1,178,171 1,133,006 1,131,822 1,073,656 52.75%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 63,792 - - - 91,552 -
Div Payout % - - 115.15% - - - 223.12% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 2,025,899 1,347,214 1,242,280 1,178,171 1,133,006 1,131,822 1,073,656 52.75%
NOSH 1,350,599 880,532 839,378 835,582 833,092 832,222 832,292 38.13%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 14.71% 16.41% 12.54% 13.37% 13.21% 13.10% 9.61% -
ROE 3.45% 5.16% 4.46% 4.69% 5.30% 5.29% 3.82% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 35.23 48.06 52.59 50.37 54.64 55.01 50.72 -21.58%
EPS 5.17 7.89 6.60 6.61 7.21 7.20 4.93 3.22%
DPS 0.00 0.00 7.60 0.00 0.00 0.00 11.00 -
NAPS 1.50 1.53 1.48 1.41 1.36 1.36 1.29 10.58%
Adjusted Per Share Value based on latest NOSH - 835,582
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 18.62 16.56 17.27 16.47 17.81 17.91 16.52 8.31%
EPS 2.73 2.72 2.17 2.16 2.35 2.34 1.61 42.24%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 3.58 -
NAPS 0.7928 0.5272 0.4861 0.4611 0.4434 0.4429 0.4202 52.74%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.90 2.30 2.07 2.11 2.05 2.07 2.10 -
P/RPS 8.23 4.79 3.94 4.19 3.75 3.76 4.14 58.16%
P/EPS 56.09 29.15 31.36 31.92 28.43 28.75 42.60 20.14%
EY 1.78 3.43 3.19 3.13 3.52 3.48 2.35 -16.92%
DY 0.00 0.00 3.67 0.00 0.00 0.00 5.24 -
P/NAPS 1.93 1.50 1.40 1.50 1.51 1.52 1.63 11.93%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 28/05/13 27/02/13 19/11/12 16/08/12 28/05/12 28/02/12 -
Price 2.11 3.21 2.05 2.29 2.38 1.98 2.15 -
P/RPS 5.99 6.68 3.90 4.55 4.36 3.60 4.24 25.93%
P/EPS 40.81 40.68 31.06 34.64 33.01 27.50 43.61 -4.33%
EY 2.45 2.46 3.22 2.89 3.03 3.64 2.29 4.60%
DY 0.00 0.00 3.71 0.00 0.00 0.00 5.12 -
P/NAPS 1.41 2.10 1.39 1.62 1.75 1.46 1.67 -10.67%

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