[MAHSING] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
16-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -3.03%
YoY- -24.73%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,863,158 1,801,332 2,192,933 2,237,714 2,348,060 2,339,020 2,915,791 -25.87%
PBT 283,970 295,796 347,610 351,373 364,460 344,564 472,283 -28.82%
Tax -74,094 -77,096 -76,991 -77,726 -81,340 -85,908 -113,122 -24.63%
NP 209,876 218,700 270,619 273,646 283,120 258,656 359,161 -30.17%
-
NP to SH 210,664 220,052 271,582 274,086 282,664 256,800 361,895 -30.35%
-
Tax Rate 26.09% 26.06% 22.15% 22.12% 22.32% 24.93% 23.95% -
Total Cost 1,653,282 1,582,632 1,922,314 1,964,068 2,064,940 2,080,364 2,556,630 -25.27%
-
Net Worth 3,447,315 3,520,146 3,495,869 3,447,315 3,398,761 3,495,345 3,440,208 0.13%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 109,245 - - - 157,474 -
Div Payout % - - 40.23% - - - 43.51% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 3,447,315 3,520,146 3,495,869 3,447,315 3,398,761 3,495,345 3,440,208 0.13%
NOSH 2,427,687 2,427,687 2,427,687 2,427,687 2,427,687 2,427,687 2,426,033 0.04%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 11.26% 12.14% 12.34% 12.23% 12.06% 11.06% 12.32% -
ROE 6.11% 6.25% 7.77% 7.95% 8.32% 7.35% 10.52% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 76.75 74.20 90.33 92.17 96.72 96.36 120.35 -25.97%
EPS 4.94 6.04 7.83 8.05 8.30 7.56 12.54 -46.35%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 6.50 -
NAPS 1.42 1.45 1.44 1.42 1.40 1.44 1.42 0.00%
Adjusted Per Share Value based on latest NOSH - 2,427,687
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 73.34 70.90 86.32 88.08 92.42 92.07 114.77 -25.87%
EPS 8.29 8.66 10.69 10.79 11.13 10.11 14.24 -30.34%
DPS 0.00 0.00 4.30 0.00 0.00 0.00 6.20 -
NAPS 1.3569 1.3856 1.376 1.3569 1.3378 1.3758 1.3541 0.13%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.92 0.93 0.915 1.02 1.07 1.00 1.45 -
P/RPS 1.20 1.25 1.01 1.11 1.11 1.04 1.20 0.00%
P/EPS 10.60 10.26 8.18 9.03 9.19 9.45 9.71 6.03%
EY 9.43 9.75 12.23 11.07 10.88 10.58 10.30 -5.72%
DY 0.00 0.00 4.92 0.00 0.00 0.00 4.48 -
P/NAPS 0.65 0.64 0.64 0.72 0.76 0.69 1.02 -26.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 30/05/19 27/02/19 16/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.865 0.905 1.00 1.03 1.18 1.10 1.20 -
P/RPS 1.13 1.22 1.11 1.12 1.22 1.14 1.00 8.51%
P/EPS 9.97 9.98 8.94 9.12 10.13 10.40 8.03 15.56%
EY 10.03 10.02 11.19 10.96 9.87 9.62 12.45 -13.45%
DY 0.00 0.00 4.50 0.00 0.00 0.00 5.42 -
P/NAPS 0.61 0.62 0.69 0.73 0.84 0.76 0.85 -19.89%

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