[MAHSING] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
11-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1.13%
YoY- 27.86%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 705,019 642,199 570,207 536,497 475,749 423,143 441,442 36.74%
PBT 114,923 111,376 91,145 92,120 96,222 92,017 72,284 36.33%
Tax -27,937 -27,722 -21,371 -22,034 -26,238 -22,600 -16,930 39.76%
NP 86,986 83,654 69,774 70,086 69,984 69,417 55,354 35.27%
-
NP to SH 87,069 83,780 70,698 70,618 69,826 69,474 55,399 35.29%
-
Tax Rate 24.31% 24.89% 23.45% 23.92% 27.27% 24.56% 23.42% -
Total Cost 618,033 558,545 500,433 466,411 405,765 353,726 386,088 36.95%
-
Net Worth 1,428,920 1,414,595 1,916,762 1,803,012 2,025,899 1,347,214 1,242,280 9.80%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 111,116 - - - 63,792 -
Div Payout % - - 157.17% - - - 115.15% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,428,920 1,414,595 1,916,762 1,803,012 2,025,899 1,347,214 1,242,280 9.80%
NOSH 1,428,920 1,414,595 1,388,958 1,365,918 1,350,599 880,532 839,378 42.71%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.34% 13.03% 12.24% 13.06% 14.71% 16.41% 12.54% -
ROE 6.09% 5.92% 3.69% 3.92% 3.45% 5.16% 4.46% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 49.34 45.40 41.05 39.28 35.23 48.06 52.59 -4.17%
EPS 4.53 5.49 5.09 5.17 5.17 7.89 6.60 -22.24%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 7.60 -
NAPS 1.00 1.00 1.38 1.32 1.50 1.53 1.48 -23.05%
Adjusted Per Share Value based on latest NOSH - 1,365,918
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 28.27 25.75 22.86 21.51 19.08 16.97 17.70 36.75%
EPS 3.49 3.36 2.83 2.83 2.80 2.79 2.22 35.31%
DPS 0.00 0.00 4.46 0.00 0.00 0.00 2.56 -
NAPS 0.573 0.5672 0.7686 0.723 0.8123 0.5402 0.4981 9.81%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.28 2.18 2.26 2.21 2.90 2.30 2.07 -
P/RPS 4.62 4.80 5.51 5.63 8.23 4.79 3.94 11.23%
P/EPS 37.42 36.81 44.40 42.75 56.09 29.15 31.36 12.53%
EY 2.67 2.72 2.25 2.34 1.78 3.43 3.19 -11.21%
DY 0.00 0.00 3.54 0.00 0.00 0.00 3.67 -
P/NAPS 2.28 2.18 1.64 1.67 1.93 1.50 1.40 38.54%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 28/02/14 11/11/13 27/08/13 28/05/13 27/02/13 -
Price 2.45 2.26 2.07 2.16 2.11 3.21 2.05 -
P/RPS 4.97 4.98 5.04 5.50 5.99 6.68 3.90 17.59%
P/EPS 40.21 38.16 40.67 41.78 40.81 40.68 31.06 18.83%
EY 2.49 2.62 2.46 2.39 2.45 2.46 3.22 -15.79%
DY 0.00 0.00 3.86 0.00 0.00 0.00 3.71 -
P/NAPS 2.45 2.26 1.50 1.64 1.41 2.10 1.39 46.06%

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