[MAHSING] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 20.5%
YoY- 15.94%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 2,836,692 3,136,572 2,568,796 1,692,572 1,831,100 1,247,020 953,248 19.91%
PBT 505,504 521,784 445,504 368,068 336,736 232,756 166,852 20.27%
Tax -127,620 -130,228 -110,888 -90,400 -96,828 -65,140 -40,336 21.14%
NP 377,884 391,556 334,616 277,668 239,908 167,616 126,516 19.98%
-
NP to SH 380,140 395,572 335,120 277,896 239,680 164,672 111,536 22.65%
-
Tax Rate 25.25% 24.96% 24.89% 24.56% 28.75% 27.99% 24.17% -
Total Cost 2,458,808 2,745,016 2,234,180 1,414,904 1,591,192 1,079,404 826,732 19.90%
-
Net Worth 3,974,734 2,605,067 1,414,595 1,347,214 1,131,822 964,745 873,976 28.68%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 3,974,734 2,605,067 1,414,595 1,347,214 1,131,822 964,745 873,976 28.68%
NOSH 2,988,521 1,659,278 1,414,595 880,532 832,222 831,676 693,631 27.53%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 13.32% 12.48% 13.03% 16.41% 13.10% 13.44% 13.27% -
ROE 9.56% 15.18% 23.69% 20.63% 21.18% 17.07% 12.76% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 94.92 189.03 181.59 192.22 220.03 149.94 137.43 -5.97%
EPS 12.72 23.84 21.96 31.56 28.80 19.80 16.08 -3.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.57 1.00 1.53 1.36 1.16 1.26 0.90%
Adjusted Per Share Value based on latest NOSH - 880,532
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 110.80 122.52 100.34 66.11 71.52 48.71 37.23 19.91%
EPS 14.85 15.45 13.09 10.85 9.36 6.43 4.36 22.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5525 1.0175 0.5525 0.5262 0.4421 0.3768 0.3414 28.68%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.42 2.06 2.18 2.30 2.07 2.50 1.90 -
P/RPS 1.50 1.09 1.20 1.20 0.94 1.67 1.38 1.39%
P/EPS 11.16 8.64 9.20 7.29 7.19 12.63 11.82 -0.95%
EY 8.96 11.57 10.87 13.72 13.91 7.92 8.46 0.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.31 2.18 1.50 1.52 2.16 1.51 -5.57%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 28/05/15 29/05/14 28/05/13 28/05/12 25/05/11 26/05/10 -
Price 1.50 2.12 2.26 3.21 1.98 2.60 1.56 -
P/RPS 1.58 1.12 1.24 1.67 0.90 1.73 1.14 5.58%
P/EPS 11.79 8.89 9.54 10.17 6.88 13.13 9.70 3.30%
EY 8.48 11.25 10.48 9.83 14.55 7.62 10.31 -3.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.35 2.26 2.10 1.46 2.24 1.24 -1.53%

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