[MAHSING] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 0.25%
YoY- 16.1%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 2,966,144 3,129,254 2,694,436 1,797,784 1,825,950 1,455,748 1,054,724 18.78%
PBT 493,330 495,252 452,598 376,478 334,244 240,348 179,356 18.35%
Tax -126,486 -119,532 -111,318 -97,676 -93,984 -71,202 -50,924 16.35%
NP 366,844 375,720 341,280 278,802 240,260 169,146 128,432 19.09%
-
NP to SH 367,708 378,768 341,698 278,600 239,972 168,600 114,086 21.51%
-
Tax Rate 25.64% 24.14% 24.60% 25.94% 28.12% 29.62% 28.39% -
Total Cost 2,599,300 2,753,534 2,353,156 1,518,982 1,585,690 1,286,602 926,292 18.74%
-
Net Worth 3,479,042 2,793,073 1,421,752 1,845,848 1,132,414 972,692 781,307 28.23%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 3,479,042 2,793,073 1,421,752 1,845,848 1,132,414 972,692 781,307 28.23%
NOSH 2,676,186 2,270,791 1,421,752 1,230,565 832,657 831,360 758,550 23.35%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 12.37% 12.01% 12.67% 15.51% 13.16% 11.62% 12.18% -
ROE 10.57% 13.56% 24.03% 15.09% 21.19% 17.33% 14.60% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 110.83 137.80 189.52 146.09 219.29 175.10 139.04 -3.70%
EPS 13.74 16.68 17.84 22.64 28.82 20.28 15.04 -1.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.23 1.00 1.50 1.36 1.17 1.03 3.95%
Adjusted Per Share Value based on latest NOSH - 1,350,599
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 115.86 122.23 105.25 70.22 71.32 56.86 41.20 18.78%
EPS 14.36 14.79 13.35 10.88 9.37 6.59 4.46 21.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3589 1.091 0.5553 0.721 0.4423 0.3799 0.3052 28.23%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.47 1.65 2.28 2.90 2.05 2.61 1.69 -
P/RPS 1.33 1.20 1.20 1.99 0.93 1.49 1.22 1.44%
P/EPS 10.70 9.89 9.49 12.81 7.11 12.87 11.24 -0.81%
EY 9.35 10.11 10.54 7.81 14.06 7.77 8.90 0.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.34 2.28 1.93 1.51 2.23 1.64 -6.01%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 29/08/14 27/08/13 16/08/12 17/08/11 26/08/10 -
Price 1.61 1.44 2.45 2.11 2.38 2.45 1.84 -
P/RPS 1.45 1.04 1.29 1.44 1.09 1.40 1.32 1.57%
P/EPS 11.72 8.63 10.19 9.32 8.26 12.08 12.23 -0.70%
EY 8.53 11.58 9.81 10.73 12.11 8.28 8.17 0.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.17 2.45 1.41 1.75 2.09 1.79 -5.92%

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