[MAHSING] YoY Cumulative 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- -69.87%
YoY- 15.94%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 709,173 784,143 642,199 423,143 457,775 311,755 238,312 19.91%
PBT 126,376 130,446 111,376 92,017 84,184 58,189 41,713 20.27%
Tax -31,905 -32,557 -27,722 -22,600 -24,207 -16,285 -10,084 21.14%
NP 94,471 97,889 83,654 69,417 59,977 41,904 31,629 19.98%
-
NP to SH 95,035 98,893 83,780 69,474 59,920 41,168 27,884 22.65%
-
Tax Rate 25.25% 24.96% 24.89% 24.56% 28.75% 27.99% 24.17% -
Total Cost 614,702 686,254 558,545 353,726 397,798 269,851 206,683 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 2.39% 3.80% 5.92% 5.16% 5.29% 4.27% 3.19% -
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 23.73 47.26 45.40 48.06 55.01 37.49 34.36 -5.97%
EPS 3.18 5.96 5.49 7.89 7.20 4.95 4.02 -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 27.75 30.69 25.13 16.56 17.91 12.20 9.33 19.90%
EPS 3.72 3.87 3.28 2.72 2.34 1.61 1.09 22.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5554 1.0194 0.5536 0.5272 0.4429 0.3775 0.342 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 5.98 4.36 4.80 4.79 3.76 6.67 5.53 1.31%
P/EPS 44.65 34.56 36.81 29.15 28.75 50.51 47.26 -0.94%
EY 2.24 2.89 2.72 3.43 3.48 1.98 2.12 0.92%
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 6.32 4.49 4.98 6.68 3.60 6.94 4.54 5.66%
P/EPS 47.17 35.57 38.16 40.68 27.50 52.53 38.81 3.30%
EY 2.12 2.81 2.62 2.46 3.64 1.90 2.58 -3.21%
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