[MAHSING] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -2.65%
YoY- 37.4%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 3,113,826 2,747,696 1,913,852 1,778,424 1,531,426 1,081,098 603,588 31.43%
PBT 477,744 460,786 373,812 324,318 241,866 184,870 127,698 24.58%
Tax -115,409 -113,406 -94,496 -89,100 -71,118 -56,746 -35,096 21.93%
NP 362,334 347,380 279,316 235,218 170,748 128,124 92,602 25.51%
-
NP to SH 365,048 348,020 279,890 233,624 170,032 115,628 92,256 25.75%
-
Tax Rate 24.16% 24.61% 25.28% 27.47% 29.40% 30.70% 27.48% -
Total Cost 2,751,492 2,400,316 1,634,536 1,543,205 1,360,678 952,974 510,985 32.37%
-
Net Worth 3,105,558 1,436,553 1,683,425 1,175,903 1,030,832 829,641 722,713 27.49%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 3,105,558 1,436,553 1,683,425 1,175,903 1,030,832 829,641 722,713 27.49%
NOSH 2,484,446 1,436,553 1,275,322 833,974 831,316 782,680 628,446 25.73%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 11.64% 12.64% 14.59% 13.23% 11.15% 11.85% 15.34% -
ROE 11.75% 24.23% 16.63% 19.87% 16.49% 13.94% 12.77% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 125.33 191.27 150.07 213.25 184.22 138.13 96.04 4.53%
EPS 14.69 18.03 21.95 28.01 20.45 14.77 14.68 0.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.00 1.32 1.41 1.24 1.06 1.15 1.39%
Adjusted Per Share Value based on latest NOSH - 835,582
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 121.63 107.33 74.76 69.47 59.82 42.23 23.58 31.43%
EPS 14.26 13.59 10.93 9.13 6.64 4.52 3.60 25.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.213 0.5611 0.6576 0.4593 0.4026 0.3241 0.2823 27.49%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.31 2.43 2.21 2.11 1.77 1.83 1.86 -
P/RPS 1.05 1.27 1.47 0.99 0.96 1.32 1.94 -9.72%
P/EPS 8.92 10.03 10.07 7.53 8.65 12.39 12.67 -5.67%
EY 11.22 9.97 9.93 13.28 11.56 8.07 7.89 6.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 2.43 1.67 1.50 1.43 1.73 1.62 -6.96%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 20/11/14 11/11/13 19/11/12 21/11/11 29/11/10 28/10/09 -
Price 1.40 2.31 2.16 2.29 1.94 1.85 1.78 -
P/RPS 1.12 1.21 1.44 1.07 1.05 1.34 1.85 -8.02%
P/EPS 9.53 9.54 9.84 8.17 9.49 12.52 12.13 -3.93%
EY 10.50 10.49 10.16 12.23 10.54 7.99 8.25 4.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 2.31 1.64 1.62 1.56 1.75 1.55 -5.26%

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