[MAHSING] YoY Cumulative 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- 46.03%
YoY- 37.4%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 2,335,370 2,060,772 1,435,389 1,333,818 1,148,570 810,824 452,691 31.43%
PBT 358,308 345,590 280,359 243,239 181,400 138,653 95,774 24.58%
Tax -86,557 -85,055 -70,872 -66,825 -53,339 -42,560 -26,322 21.93%
NP 271,751 260,535 209,487 176,414 128,061 96,093 69,452 25.51%
-
NP to SH 273,786 261,015 209,918 175,218 127,524 86,721 69,192 25.75%
-
Tax Rate 24.16% 24.61% 25.28% 27.47% 29.40% 30.70% 27.48% -
Total Cost 2,063,619 1,800,237 1,225,902 1,157,404 1,020,509 714,731 383,239 32.37%
-
Net Worth 3,105,557 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 3,105,557 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 8.82% 18.17% 12.47% 14.90% 12.37% 10.45% 9.57% -
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 94.00 143.45 112.55 159.94 138.16 103.60 72.03 4.53%
EPS 11.02 13.52 16.46 21.01 15.34 11.08 11.01 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 91.22 80.49 56.07 52.10 44.86 31.67 17.68 31.43%
EPS 10.69 10.20 8.20 6.84 4.98 3.39 2.70 25.76%
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 1.39 1.69 1.96 1.32 1.28 1.77 2.58 -9.79%
P/EPS 11.89 13.37 13.43 10.04 11.54 16.52 16.89 -5.68%
EY 8.41 7.48 7.45 9.96 8.67 6.05 5.92 6.02%
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 1.49 1.61 1.92 1.43 1.40 1.79 2.47 -8.07%
P/EPS 12.70 12.71 13.12 10.90 12.65 16.70 16.17 -3.94%
EY 7.87 7.87 7.62 9.17 7.91 5.99 6.19 4.08%
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