[MAHSING] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 0.3%
YoY- 35.01%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 773,136 843,951 570,207 441,442 422,126 299,284 248,871 20.78%
PBT 145,385 126,041 91,145 72,284 57,228 39,212 48,469 20.08%
Tax -32,502 -31,666 -21,371 -16,930 -16,652 -6,902 -22,080 6.65%
NP 112,883 94,375 69,774 55,354 40,576 32,310 26,389 27.39%
-
NP to SH 112,891 95,481 70,698 55,399 41,032 31,350 25,090 28.47%
-
Tax Rate 22.36% 25.12% 23.45% 23.42% 29.10% 17.60% 45.55% -
Total Cost 660,253 749,576 500,433 386,088 381,550 266,974 222,482 19.86%
-
Net Worth 3,129,174 1,475,532 1,916,762 1,242,280 1,073,656 914,721 788,912 25.80%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 156,458 95,909 111,116 63,792 91,552 63,198 42,032 24.47%
Div Payout % 138.59% 100.45% 157.17% 115.15% 223.12% 201.59% 167.53% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 3,129,174 1,475,532 1,916,762 1,242,280 1,073,656 914,721 788,912 25.80%
NOSH 2,407,057 1,475,532 1,388,958 839,378 832,292 831,564 646,649 24.47%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 14.60% 11.18% 12.24% 12.54% 9.61% 10.80% 10.60% -
ROE 3.61% 6.47% 3.69% 4.46% 3.82% 3.43% 3.18% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 32.12 57.20 41.05 52.59 50.72 35.99 38.49 -2.96%
EPS 4.69 4.84 5.09 6.60 4.93 3.77 3.88 3.20%
DPS 6.50 6.50 8.00 7.60 11.00 7.60 6.50 0.00%
NAPS 1.30 1.00 1.38 1.48 1.29 1.10 1.22 1.06%
Adjusted Per Share Value based on latest NOSH - 839,378
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 30.25 33.03 22.31 17.27 16.52 11.71 9.74 20.77%
EPS 4.42 3.74 2.77 2.17 1.61 1.23 0.98 28.52%
DPS 6.12 3.75 4.35 2.50 3.58 2.47 1.64 24.53%
NAPS 1.2245 0.5774 0.7501 0.4861 0.4202 0.358 0.3087 25.80%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.45 2.26 2.26 2.07 2.10 1.84 1.84 -
P/RPS 4.51 3.95 5.51 3.94 4.14 5.11 4.78 -0.96%
P/EPS 30.92 34.93 44.40 31.36 42.60 48.81 47.42 -6.87%
EY 3.23 2.86 2.25 3.19 2.35 2.05 2.11 7.35%
DY 4.48 2.88 3.54 3.67 5.24 4.13 3.53 4.05%
P/NAPS 1.12 2.26 1.64 1.40 1.63 1.67 1.51 -4.85%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 16/02/15 28/02/14 27/02/13 28/02/12 25/02/11 22/02/10 -
Price 1.31 2.00 2.07 2.05 2.15 2.51 1.80 -
P/RPS 4.08 3.50 5.04 3.90 4.24 6.97 4.68 -2.25%
P/EPS 27.93 30.91 40.67 31.06 43.61 66.58 46.39 -8.10%
EY 3.58 3.24 2.46 3.22 2.29 1.50 2.16 8.78%
DY 4.96 3.25 3.86 3.71 5.12 3.03 3.61 5.43%
P/NAPS 1.01 2.00 1.50 1.39 1.67 2.28 1.48 -6.16%

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