[MAHSING] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 0.21%
YoY- 45.64%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 713,554 536,497 420,843 420,696 283,462 135,143 163,893 27.77%
PBT 119,291 92,120 76,117 61,226 48,975 32,365 25,437 29.36%
Tax -29,396 -22,034 -19,833 -17,738 -17,098 -8,611 -8,589 22.74%
NP 89,895 70,086 56,284 43,488 31,877 23,754 16,848 32.17%
-
NP to SH 90,166 70,618 55,232 43,224 29,678 23,523 16,536 32.65%
-
Tax Rate 24.64% 23.92% 26.06% 28.97% 34.91% 26.61% 33.77% -
Total Cost 623,659 466,411 364,559 377,208 251,585 111,389 147,045 27.21%
-
Net Worth 1,466,535 1,803,012 1,178,171 1,030,726 881,195 725,239 667,680 14.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,466,535 1,803,012 1,178,171 1,030,726 881,195 725,239 667,680 14.00%
NOSH 1,466,535 1,365,918 835,582 831,230 831,316 630,643 623,999 15.29%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 12.60% 13.06% 13.37% 10.34% 11.25% 17.58% 10.28% -
ROE 6.15% 3.92% 4.69% 4.19% 3.37% 3.24% 2.48% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 48.66 39.28 50.37 50.61 34.10 21.43 26.26 10.82%
EPS 4.59 5.17 6.61 5.20 3.57 3.73 2.65 9.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.32 1.41 1.24 1.06 1.15 1.07 -1.12%
Adjusted Per Share Value based on latest NOSH - 831,230
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 27.87 20.96 16.44 16.43 11.07 5.28 6.40 27.77%
EPS 3.52 2.76 2.16 1.69 1.16 0.92 0.65 32.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5728 0.7043 0.4602 0.4026 0.3442 0.2833 0.2608 14.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.43 2.21 2.11 1.77 1.83 1.86 1.45 -
P/RPS 4.99 5.63 4.19 3.50 5.37 8.68 5.52 -1.66%
P/EPS 39.52 42.75 31.92 34.04 51.26 49.87 54.72 -5.27%
EY 2.53 2.34 3.13 2.94 1.95 2.01 1.83 5.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 1.67 1.50 1.43 1.73 1.62 1.36 10.15%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/11/14 11/11/13 19/11/12 21/11/11 29/11/10 28/10/09 28/11/08 -
Price 2.31 2.16 2.29 1.94 1.85 1.78 1.56 -
P/RPS 4.75 5.50 4.55 3.83 5.43 8.31 5.94 -3.65%
P/EPS 37.57 41.78 34.64 37.31 51.82 47.72 58.87 -7.20%
EY 2.66 2.39 2.89 2.68 1.93 2.10 1.70 7.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.64 1.62 1.56 1.75 1.55 1.46 7.94%

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