[MAHSING] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 0.11%
YoY- 27.62%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 713,554 705,019 642,199 570,207 536,497 475,749 423,143 41.62%
PBT 119,291 114,923 111,376 91,145 92,120 96,222 92,017 18.87%
Tax -29,396 -27,937 -27,722 -21,371 -22,034 -26,238 -22,600 19.13%
NP 89,895 86,986 83,654 69,774 70,086 69,984 69,417 18.78%
-
NP to SH 90,166 87,069 83,780 70,698 70,618 69,826 69,474 18.96%
-
Tax Rate 24.64% 24.31% 24.89% 23.45% 23.92% 27.27% 24.56% -
Total Cost 623,659 618,033 558,545 500,433 466,411 405,765 353,726 45.89%
-
Net Worth 1,466,535 1,428,920 1,414,595 1,916,762 1,803,012 2,025,899 1,347,214 5.81%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 111,116 - - - -
Div Payout % - - - 157.17% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,466,535 1,428,920 1,414,595 1,916,762 1,803,012 2,025,899 1,347,214 5.81%
NOSH 1,466,535 1,428,920 1,414,595 1,388,958 1,365,918 1,350,599 880,532 40.46%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.60% 12.34% 13.03% 12.24% 13.06% 14.71% 16.41% -
ROE 6.15% 6.09% 5.92% 3.69% 3.92% 3.45% 5.16% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 48.66 49.34 45.40 41.05 39.28 35.23 48.06 0.82%
EPS 4.59 4.53 5.49 5.09 5.17 5.17 7.89 -30.28%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.38 1.32 1.50 1.53 -24.66%
Adjusted Per Share Value based on latest NOSH - 1,388,958
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 27.92 27.59 25.13 22.31 20.99 18.62 16.56 41.61%
EPS 3.53 3.41 3.28 2.77 2.76 2.73 2.72 18.96%
DPS 0.00 0.00 0.00 4.35 0.00 0.00 0.00 -
NAPS 0.5739 0.5592 0.5536 0.7501 0.7056 0.7928 0.5272 5.81%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.43 2.28 2.18 2.26 2.21 2.90 2.30 -
P/RPS 4.99 4.62 4.80 5.51 5.63 8.23 4.79 2.76%
P/EPS 39.52 37.42 36.81 44.40 42.75 56.09 29.15 22.47%
EY 2.53 2.67 2.72 2.25 2.34 1.78 3.43 -18.34%
DY 0.00 0.00 0.00 3.54 0.00 0.00 0.00 -
P/NAPS 2.43 2.28 2.18 1.64 1.67 1.93 1.50 37.89%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 29/08/14 29/05/14 28/02/14 11/11/13 27/08/13 28/05/13 -
Price 2.31 2.45 2.26 2.07 2.16 2.11 3.21 -
P/RPS 4.75 4.97 4.98 5.04 5.50 5.99 6.68 -20.31%
P/EPS 37.57 40.21 38.16 40.67 41.78 40.81 40.68 -5.15%
EY 2.66 2.49 2.62 2.46 2.39 2.45 2.46 5.34%
DY 0.00 0.00 0.00 3.86 0.00 0.00 0.00 -
P/NAPS 2.31 2.45 2.26 1.50 1.64 1.41 2.10 6.55%

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