[MAHSING] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
11-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1.13%
YoY- 27.86%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 732,365 770,743 713,554 536,497 420,843 420,696 283,462 17.12%
PBT 123,429 110,682 119,291 92,120 76,117 61,226 48,975 16.63%
Tax -31,934 -26,791 -29,396 -22,034 -19,833 -17,738 -17,098 10.96%
NP 91,495 83,891 89,895 70,086 56,284 43,488 31,877 19.19%
-
NP to SH 91,891 84,402 90,166 70,618 55,232 43,224 29,678 20.70%
-
Tax Rate 25.87% 24.21% 24.64% 23.92% 26.06% 28.97% 34.91% -
Total Cost 640,870 686,852 623,659 466,411 364,559 377,208 251,585 16.84%
-
Net Worth 3,204,526 3,850,456 1,466,535 1,803,012 1,178,171 1,030,726 881,195 23.98%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 3,204,526 3,850,456 1,466,535 1,803,012 1,178,171 1,030,726 881,195 23.98%
NOSH 2,409,421 3,080,364 1,466,535 1,365,918 835,582 831,230 831,316 19.38%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.49% 10.88% 12.60% 13.06% 13.37% 10.34% 11.25% -
ROE 2.87% 2.19% 6.15% 3.92% 4.69% 4.19% 3.37% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 30.40 25.02 48.66 39.28 50.37 50.61 34.10 -1.89%
EPS 3.05 2.74 4.59 5.17 6.61 5.20 3.57 -2.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.25 1.00 1.32 1.41 1.24 1.06 3.85%
Adjusted Per Share Value based on latest NOSH - 1,365,918
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 28.66 30.16 27.92 20.99 16.47 16.46 11.09 17.12%
EPS 3.60 3.30 3.53 2.76 2.16 1.69 1.16 20.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.254 1.5068 0.5739 0.7056 0.4611 0.4034 0.3448 23.98%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.62 1.31 2.43 2.21 2.11 1.77 1.83 -
P/RPS 5.33 5.24 4.99 5.63 4.19 3.50 5.37 -0.12%
P/EPS 42.48 47.81 39.52 42.75 31.92 34.04 51.26 -3.08%
EY 2.35 2.09 2.53 2.34 3.13 2.94 1.95 3.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.05 2.43 1.67 1.50 1.43 1.73 -5.64%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 27/11/15 20/11/14 11/11/13 19/11/12 21/11/11 29/11/10 -
Price 1.52 1.40 2.31 2.16 2.29 1.94 1.85 -
P/RPS 5.00 5.60 4.75 5.50 4.55 3.83 5.43 -1.36%
P/EPS 39.85 51.09 37.57 41.78 34.64 37.31 51.82 -4.27%
EY 2.51 1.96 2.66 2.39 2.89 2.68 1.93 4.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.12 2.31 1.64 1.62 1.56 1.75 -6.88%

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