[MAHSING] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 1.96%
YoY- 22.65%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 3,136,572 2,904,723 2,747,696 2,694,436 2,568,796 2,005,596 1,913,852 39.04%
PBT 521,784 471,631 460,786 452,598 445,504 371,504 373,812 24.92%
Tax -130,228 -116,721 -113,406 -111,318 -110,888 -92,243 -94,496 23.86%
NP 391,556 354,910 347,380 341,280 334,616 279,261 279,316 25.28%
-
NP to SH 395,572 356,496 348,020 341,698 335,120 280,616 279,890 25.96%
-
Tax Rate 24.96% 24.75% 24.61% 24.60% 24.89% 24.83% 25.28% -
Total Cost 2,745,016 2,549,813 2,400,316 2,353,156 2,234,180 1,726,335 1,634,536 41.33%
-
Net Worth 2,605,067 2,242,370 1,436,553 1,421,752 1,414,595 1,799,489 1,683,425 33.82%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 94,034 - - - 104,318 - -
Div Payout % - 26.38% - - - 37.17% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 2,605,067 2,242,370 1,436,553 1,421,752 1,414,595 1,799,489 1,683,425 33.82%
NOSH 1,659,278 1,446,690 1,436,553 1,421,752 1,414,595 1,303,977 1,275,322 19.19%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 12.48% 12.22% 12.64% 12.67% 13.03% 13.92% 14.59% -
ROE 15.18% 15.90% 24.23% 24.03% 23.69% 15.59% 16.63% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 189.03 200.78 191.27 189.52 181.59 153.81 150.07 16.65%
EPS 23.84 18.35 18.03 17.84 21.96 21.52 21.95 5.66%
DPS 0.00 6.50 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.57 1.55 1.00 1.00 1.00 1.38 1.32 12.26%
Adjusted Per Share Value based on latest NOSH - 1,428,920
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 122.74 113.67 107.52 105.44 100.52 78.48 74.89 39.05%
EPS 15.48 13.95 13.62 13.37 13.11 10.98 10.95 25.98%
DPS 0.00 3.68 0.00 0.00 0.00 4.08 0.00 -
NAPS 1.0194 0.8775 0.5622 0.5564 0.5536 0.7042 0.6588 33.81%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.06 2.26 2.43 2.28 2.18 2.26 2.21 -
P/RPS 1.09 1.13 1.27 1.20 1.20 1.47 1.47 -18.09%
P/EPS 8.64 9.17 10.03 9.49 9.20 10.50 10.07 -9.71%
EY 11.57 10.90 9.97 10.54 10.87 9.52 9.93 10.73%
DY 0.00 2.88 0.00 0.00 0.00 3.54 0.00 -
P/NAPS 1.31 1.46 2.43 2.28 2.18 1.64 1.67 -14.95%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 16/02/15 20/11/14 29/08/14 29/05/14 28/02/14 11/11/13 -
Price 2.12 2.00 2.31 2.45 2.26 2.07 2.16 -
P/RPS 1.12 1.00 1.21 1.29 1.24 1.35 1.44 -15.43%
P/EPS 8.89 8.12 9.54 10.19 9.54 9.62 9.84 -6.55%
EY 11.25 12.32 10.49 9.81 10.48 10.40 10.16 7.03%
DY 0.00 3.25 0.00 0.00 0.00 3.86 0.00 -
P/NAPS 1.35 1.29 2.31 2.45 2.26 1.50 1.64 -12.17%

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