[MAHSING] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 11.13%
YoY- 42.6%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 3,046,667 2,224,652 1,740,628 1,716,716 1,183,551 789,559 661,289 28.97%
PBT 490,701 390,863 323,356 264,623 194,341 154,837 136,210 23.80%
Tax -121,556 -97,365 -82,148 -77,913 -55,663 -49,540 -43,406 18.71%
NP 369,145 293,498 241,208 186,710 138,678 105,297 92,804 25.86%
-
NP to SH 371,609 294,922 240,171 187,308 131,355 99,535 93,490 25.84%
-
Tax Rate 24.77% 24.91% 25.40% 29.44% 28.64% 31.99% 31.87% -
Total Cost 2,677,522 1,931,154 1,499,420 1,530,006 1,044,873 684,262 568,485 29.45%
-
Net Worth 1,659,278 1,414,595 1,347,214 1,131,822 964,745 873,976 714,663 15.06%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 95,909 111,116 63,792 91,552 63,198 42,032 50,039 11.44%
Div Payout % 25.81% 37.68% 26.56% 48.88% 48.11% 42.23% 53.52% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,659,278 1,414,595 1,347,214 1,131,822 964,745 873,976 714,663 15.06%
NOSH 1,659,278 1,414,595 880,532 832,222 831,676 693,631 626,897 17.60%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 12.12% 13.19% 13.86% 10.88% 11.72% 13.34% 14.03% -
ROE 22.40% 20.85% 17.83% 16.55% 13.62% 11.39% 13.08% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 183.61 157.26 197.68 206.28 142.31 113.83 105.49 9.67%
EPS 22.40 20.85 27.28 22.51 15.79 14.35 14.91 7.01%
DPS 5.78 7.86 7.24 11.00 7.60 6.06 8.00 -5.27%
NAPS 1.00 1.00 1.53 1.36 1.16 1.26 1.14 -2.15%
Adjusted Per Share Value based on latest NOSH - 832,222
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 119.00 86.90 67.99 67.06 46.23 30.84 25.83 28.97%
EPS 14.52 11.52 9.38 7.32 5.13 3.89 3.65 25.86%
DPS 3.75 4.34 2.49 3.58 2.47 1.64 1.95 11.50%
NAPS 0.6481 0.5525 0.5262 0.4421 0.3768 0.3414 0.2792 15.06%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.06 2.18 2.30 2.07 2.50 1.90 1.59 -
P/RPS 1.12 1.39 1.16 1.00 1.76 1.67 1.51 -4.85%
P/EPS 9.20 10.46 8.43 9.20 15.83 13.24 10.66 -2.42%
EY 10.87 9.56 11.86 10.87 6.32 7.55 9.38 2.48%
DY 2.81 3.60 3.15 5.31 3.04 3.19 5.03 -9.24%
P/NAPS 2.06 2.18 1.50 1.52 2.16 1.51 1.39 6.77%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 28/05/13 28/05/12 25/05/11 26/05/10 28/05/09 -
Price 2.12 2.26 3.21 1.98 2.60 1.56 1.80 -
P/RPS 1.15 1.44 1.62 0.96 1.83 1.37 1.71 -6.39%
P/EPS 9.47 10.84 11.77 8.80 16.46 10.87 12.07 -3.96%
EY 10.56 9.22 8.50 11.37 6.07 9.20 8.29 4.11%
DY 2.73 3.48 2.26 5.56 2.92 3.88 4.44 -7.78%
P/NAPS 2.12 2.26 2.10 1.46 2.24 1.24 1.58 5.01%

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