[MAHSING] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 6.64%
YoY- 36.82%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,876,831 1,761,177 1,740,628 1,775,260 1,755,944 1,755,797 1,716,716 6.11%
PBT 352,643 336,640 323,356 315,523 300,467 285,576 264,623 21.07%
Tax -87,802 -85,601 -82,148 -83,755 -83,477 -81,382 -77,913 8.28%
NP 264,841 251,039 241,208 231,768 216,990 204,194 186,710 26.21%
-
NP to SH 265,317 249,931 240,171 230,617 216,250 204,242 187,308 26.09%
-
Tax Rate 24.90% 25.43% 25.40% 26.54% 27.78% 28.50% 29.44% -
Total Cost 1,611,990 1,510,138 1,499,420 1,543,492 1,538,954 1,551,603 1,530,006 3.53%
-
Net Worth 1,803,012 2,025,899 1,347,214 1,242,280 1,178,171 1,133,006 1,131,822 36.36%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 63,792 63,792 63,792 63,792 91,552 91,552 91,552 -21.38%
Div Payout % 24.04% 25.52% 26.56% 27.66% 42.34% 44.83% 48.88% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,803,012 2,025,899 1,347,214 1,242,280 1,178,171 1,133,006 1,131,822 36.36%
NOSH 1,365,918 1,350,599 880,532 839,378 835,582 833,092 832,222 39.09%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.11% 14.25% 13.86% 13.06% 12.36% 11.63% 10.88% -
ROE 14.72% 12.34% 17.83% 18.56% 18.35% 18.03% 16.55% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 137.40 130.40 197.68 211.50 210.15 210.76 206.28 -23.71%
EPS 19.42 18.51 27.28 27.47 25.88 24.52 22.51 -9.36%
DPS 4.67 4.72 7.24 7.60 11.00 11.00 11.00 -43.48%
NAPS 1.32 1.50 1.53 1.48 1.41 1.36 1.36 -1.96%
Adjusted Per Share Value based on latest NOSH - 839,378
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 73.45 68.92 68.12 69.47 68.71 68.71 67.18 6.12%
EPS 10.38 9.78 9.40 9.02 8.46 7.99 7.33 26.07%
DPS 2.50 2.50 2.50 2.50 3.58 3.58 3.58 -21.27%
NAPS 0.7056 0.7928 0.5272 0.4861 0.4611 0.4434 0.4429 36.36%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.21 2.90 2.30 2.07 2.11 2.05 2.07 -
P/RPS 1.61 2.22 1.16 0.98 1.00 0.97 1.00 37.32%
P/EPS 11.38 15.67 8.43 7.53 8.15 8.36 9.20 15.21%
EY 8.79 6.38 11.86 13.27 12.27 11.96 10.87 -13.19%
DY 2.11 1.63 3.15 3.67 5.21 5.37 5.31 -45.92%
P/NAPS 1.67 1.93 1.50 1.40 1.50 1.51 1.52 6.46%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 11/11/13 27/08/13 28/05/13 27/02/13 19/11/12 16/08/12 28/05/12 -
Price 2.16 2.11 3.21 2.05 2.29 2.38 1.98 -
P/RPS 1.57 1.62 1.62 0.97 1.09 1.13 0.96 38.76%
P/EPS 11.12 11.40 11.77 7.46 8.85 9.71 8.80 16.86%
EY 8.99 8.77 8.50 13.40 11.30 10.30 11.37 -14.48%
DY 2.16 2.24 2.26 3.71 4.80 4.62 5.56 -46.72%
P/NAPS 1.64 1.41 2.10 1.39 1.62 1.75 1.46 8.05%

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