[MAHSING] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 4.14%
YoY- 28.22%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 3,033,536 3,046,667 2,224,652 1,740,628 1,716,716 1,183,551 789,559 25.12%
PBT 499,623 490,701 390,863 323,356 264,623 194,341 154,837 21.53%
Tax -118,407 -121,556 -97,365 -82,148 -77,913 -55,663 -49,540 15.61%
NP 381,216 369,145 293,498 241,208 186,710 138,678 105,297 23.89%
-
NP to SH 382,819 371,609 294,922 240,171 187,308 131,355 99,535 25.14%
-
Tax Rate 23.70% 24.77% 24.91% 25.40% 29.44% 28.64% 31.99% -
Total Cost 2,652,320 2,677,522 1,931,154 1,499,420 1,530,006 1,044,873 684,262 25.30%
-
Net Worth 3,974,734 1,659,278 1,414,595 1,347,214 1,131,822 964,745 873,976 28.68%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 156,458 95,909 111,116 63,792 91,552 63,198 42,032 24.46%
Div Payout % 40.87% 25.81% 37.68% 26.56% 48.88% 48.11% 42.23% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 3,974,734 1,659,278 1,414,595 1,347,214 1,131,822 964,745 873,976 28.68%
NOSH 2,988,521 1,659,278 1,414,595 880,532 832,222 831,676 693,631 27.53%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 12.57% 12.12% 13.19% 13.86% 10.88% 11.72% 13.34% -
ROE 9.63% 22.40% 20.85% 17.83% 16.55% 13.62% 11.39% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 101.51 183.61 157.26 197.68 206.28 142.31 113.83 -1.88%
EPS 12.81 22.40 20.85 27.28 22.51 15.79 14.35 -1.87%
DPS 5.24 5.78 7.86 7.24 11.00 7.60 6.06 -2.39%
NAPS 1.33 1.00 1.00 1.53 1.36 1.16 1.26 0.90%
Adjusted Per Share Value based on latest NOSH - 880,532
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 118.49 119.00 86.90 67.99 67.06 46.23 30.84 25.12%
EPS 14.95 14.52 11.52 9.38 7.32 5.13 3.89 25.12%
DPS 6.11 3.75 4.34 2.49 3.58 2.47 1.64 24.48%
NAPS 1.5525 0.6481 0.5525 0.5262 0.4421 0.3768 0.3414 28.68%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.42 2.06 2.18 2.30 2.07 2.50 1.90 -
P/RPS 1.40 1.12 1.39 1.16 1.00 1.76 1.67 -2.89%
P/EPS 11.09 9.20 10.46 8.43 9.20 15.83 13.24 -2.90%
EY 9.02 10.87 9.56 11.86 10.87 6.32 7.55 3.00%
DY 3.69 2.81 3.60 3.15 5.31 3.04 3.19 2.45%
P/NAPS 1.07 2.06 2.18 1.50 1.52 2.16 1.51 -5.57%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 28/05/15 29/05/14 28/05/13 28/05/12 25/05/11 26/05/10 -
Price 1.50 2.12 2.26 3.21 1.98 2.60 1.56 -
P/RPS 1.48 1.15 1.44 1.62 0.96 1.83 1.37 1.29%
P/EPS 11.71 9.47 10.84 11.77 8.80 16.46 10.87 1.24%
EY 8.54 10.56 9.22 8.50 11.37 6.07 9.20 -1.23%
DY 3.49 2.73 3.48 2.26 5.56 2.92 3.88 -1.74%
P/NAPS 1.13 2.12 2.26 2.10 1.46 2.24 1.24 -1.53%

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