[MAHSING] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
17-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 10.64%
YoY- 37.55%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 2,453,922 1,761,177 1,755,797 1,310,620 911,376 633,101 623,353 25.64%
PBT 409,564 336,640 285,576 208,361 170,512 115,639 147,420 18.55%
Tax -99,064 -85,601 -81,382 -59,601 -56,153 -36,641 -44,558 14.23%
NP 310,500 251,039 204,194 148,760 114,359 78,998 102,862 20.20%
-
NP to SH 312,165 249,931 204,242 145,328 105,656 79,281 102,347 20.41%
-
Tax Rate 24.19% 25.43% 28.50% 28.60% 32.93% 31.69% 30.23% -
Total Cost 2,143,422 1,510,138 1,551,603 1,161,860 797,017 554,103 520,491 26.59%
-
Net Worth 1,428,920 2,025,899 1,133,006 972,339 846,021 696,789 690,219 12.88%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 111,116 63,792 91,552 63,198 42,032 50,039 49,675 14.35%
Div Payout % 35.60% 25.52% 44.83% 43.49% 39.78% 63.12% 48.54% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,428,920 2,025,899 1,133,006 972,339 846,021 696,789 690,219 12.88%
NOSH 1,428,920 1,350,599 833,092 831,059 821,380 627,738 621,819 14.86%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 12.65% 14.25% 11.63% 11.35% 12.55% 12.48% 16.50% -
ROE 21.85% 12.34% 18.03% 14.95% 12.49% 11.38% 14.83% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 171.73 130.40 210.76 157.70 110.96 100.85 100.25 9.38%
EPS 21.85 18.51 24.52 17.49 12.86 12.63 16.46 4.83%
DPS 7.78 4.72 11.00 7.60 5.12 8.00 8.00 -0.46%
NAPS 1.00 1.50 1.36 1.17 1.03 1.11 1.11 -1.72%
Adjusted Per Share Value based on latest NOSH - 831,059
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 95.85 68.79 68.58 51.19 35.60 24.73 24.35 25.64%
EPS 12.19 9.76 7.98 5.68 4.13 3.10 4.00 20.39%
DPS 4.34 2.49 3.58 2.47 1.64 1.95 1.94 14.35%
NAPS 0.5581 0.7913 0.4426 0.3798 0.3305 0.2722 0.2696 12.88%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.28 2.90 2.05 2.61 1.69 1.74 1.43 -
P/RPS 1.33 2.22 0.97 1.65 1.52 1.73 1.43 -1.20%
P/EPS 10.44 15.67 8.36 14.93 13.14 13.78 8.69 3.10%
EY 9.58 6.38 11.96 6.70 7.61 7.26 11.51 -3.01%
DY 3.41 1.63 5.37 2.91 3.03 4.60 5.59 -7.90%
P/NAPS 2.28 1.93 1.51 2.23 1.64 1.57 1.29 9.95%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 27/08/13 16/08/12 17/08/11 26/08/10 19/08/09 30/07/08 -
Price 2.45 2.11 2.38 2.45 1.84 2.00 1.49 -
P/RPS 1.43 1.62 1.13 1.55 1.66 1.98 1.49 -0.68%
P/EPS 11.21 11.40 9.71 14.01 14.30 15.84 9.05 3.63%
EY 8.92 8.77 10.30 7.14 6.99 6.31 11.05 -3.50%
DY 3.17 2.24 4.62 3.10 2.78 4.00 5.37 -8.40%
P/NAPS 2.45 1.41 1.75 2.09 1.79 1.80 1.34 10.57%

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