[MAHSING] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 46.03%
YoY- 45.55%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 441,442 420,843 455,200 457,775 422,126 420,696 416,119 3.99%
PBT 72,284 76,117 82,938 84,184 57,228 61,226 61,985 10.73%
Tax -16,930 -19,833 -22,785 -24,207 -16,652 -17,738 -19,316 -8.37%
NP 55,354 56,284 60,153 59,977 40,576 43,488 42,669 18.85%
-
NP to SH 55,399 55,232 60,066 59,920 41,032 43,224 43,132 18.06%
-
Tax Rate 23.42% 26.06% 27.47% 28.75% 29.10% 28.97% 31.16% -
Total Cost 386,088 364,559 395,047 397,798 381,550 377,208 373,450 2.23%
-
Net Worth 1,242,280 1,178,171 1,133,006 1,131,822 1,073,656 1,030,726 972,339 17.65%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 63,792 - - - 91,552 - - -
Div Payout % 115.15% - - - 223.12% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,242,280 1,178,171 1,133,006 1,131,822 1,073,656 1,030,726 972,339 17.65%
NOSH 839,378 835,582 833,092 832,222 832,292 831,230 831,059 0.66%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 12.54% 13.37% 13.21% 13.10% 9.61% 10.34% 10.25% -
ROE 4.46% 4.69% 5.30% 5.29% 3.82% 4.19% 4.44% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 52.59 50.37 54.64 55.01 50.72 50.61 50.07 3.31%
EPS 6.60 6.61 7.21 7.20 4.93 5.20 5.19 17.29%
DPS 7.60 0.00 0.00 0.00 11.00 0.00 0.00 -
NAPS 1.48 1.41 1.36 1.36 1.29 1.24 1.17 16.88%
Adjusted Per Share Value based on latest NOSH - 832,222
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 17.24 16.44 17.78 17.88 16.49 16.43 16.25 4.00%
EPS 2.16 2.16 2.35 2.34 1.60 1.69 1.68 18.14%
DPS 2.49 0.00 0.00 0.00 3.58 0.00 0.00 -
NAPS 0.4852 0.4602 0.4426 0.4421 0.4194 0.4026 0.3798 17.64%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.07 2.11 2.05 2.07 2.10 1.77 2.61 -
P/RPS 3.94 4.19 3.75 3.76 4.14 3.50 5.21 -16.92%
P/EPS 31.36 31.92 28.43 28.75 42.60 34.04 50.29 -26.90%
EY 3.19 3.13 3.52 3.48 2.35 2.94 1.99 36.77%
DY 3.67 0.00 0.00 0.00 5.24 0.00 0.00 -
P/NAPS 1.40 1.50 1.51 1.52 1.63 1.43 2.23 -26.57%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 19/11/12 16/08/12 28/05/12 28/02/12 21/11/11 17/08/11 -
Price 2.05 2.29 2.38 1.98 2.15 1.94 2.45 -
P/RPS 3.90 4.55 4.36 3.60 4.24 3.83 4.89 -13.93%
P/EPS 31.06 34.64 33.01 27.50 43.61 37.31 47.21 -24.25%
EY 3.22 2.89 3.03 3.64 2.29 2.68 2.12 31.96%
DY 3.71 0.00 0.00 0.00 5.12 0.00 0.00 -
P/NAPS 1.39 1.62 1.75 1.46 1.67 1.56 2.09 -23.71%

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