[MAHSING] QoQ TTM 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- 11.13%
YoY- 42.6%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,775,260 1,755,944 1,755,797 1,716,716 1,570,696 1,447,854 1,310,620 22.30%
PBT 315,523 300,467 285,576 264,623 238,628 220,612 208,361 31.70%
Tax -83,755 -83,477 -81,382 -77,913 -69,991 -60,241 -59,601 25.33%
NP 231,768 216,990 204,194 186,710 168,637 160,371 148,760 34.21%
-
NP to SH 230,617 216,250 204,242 187,308 168,556 158,874 145,328 35.85%
-
Tax Rate 26.54% 27.78% 28.50% 29.44% 29.33% 27.31% 28.60% -
Total Cost 1,543,492 1,538,954 1,551,603 1,530,006 1,402,059 1,287,483 1,161,860 20.74%
-
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 91,552 91,552 91,552 63,198 63,198 0.62%
Div Payout % 27.66% 42.34% 44.83% 48.88% 54.32% 39.78% 43.49% -
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 13.06% 12.36% 11.63% 10.88% 10.74% 11.08% 11.35% -
ROE 18.56% 18.35% 18.03% 16.55% 15.70% 15.41% 14.95% -
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 211.50 210.15 210.76 206.28 188.72 174.18 157.70 21.50%
EPS 27.47 25.88 24.52 22.51 20.25 19.11 17.49 34.93%
DPS 7.60 11.00 11.00 11.00 11.00 7.60 7.60 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 69.34 68.59 68.58 67.06 61.35 56.55 51.19 22.31%
EPS 9.01 8.45 7.98 7.32 6.58 6.21 5.68 35.82%
DPS 2.49 3.58 3.58 3.58 3.58 2.47 2.47 0.53%
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 0.98 1.00 0.97 1.00 1.11 1.02 1.65 -29.23%
P/EPS 7.53 8.15 8.36 9.20 10.37 9.26 14.93 -36.50%
EY 13.27 12.27 11.96 10.87 9.64 10.80 6.70 57.38%
DY 3.67 5.21 5.37 5.31 5.24 4.29 2.91 16.64%
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 0.97 1.09 1.13 0.96 1.14 1.11 1.55 -26.73%
P/EPS 7.46 8.85 9.71 8.80 10.62 10.15 14.01 -34.17%
EY 13.40 11.30 10.30 11.37 9.42 9.85 7.14 51.85%
DY 3.71 4.80 4.62 5.56 5.12 3.92 3.10 12.66%
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