[MAHSING] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 2.44%
YoY- 27.04%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 3,113,826 3,129,254 3,136,572 2,904,723 2,747,696 2,694,436 2,568,796 13.67%
PBT 477,744 495,252 521,784 471,631 460,786 452,598 445,504 4.76%
Tax -115,409 -119,532 -130,228 -116,721 -113,406 -111,318 -110,888 2.69%
NP 362,334 375,720 391,556 354,910 347,380 341,280 334,616 5.44%
-
NP to SH 365,048 378,768 395,572 356,496 348,020 341,698 335,120 5.86%
-
Tax Rate 24.16% 24.14% 24.96% 24.75% 24.61% 24.60% 24.89% -
Total Cost 2,751,492 2,753,534 2,745,016 2,549,813 2,400,316 2,353,156 2,234,180 14.88%
-
Net Worth 3,105,558 2,793,073 2,605,067 2,242,370 1,436,553 1,421,752 1,414,595 68.83%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 94,034 - - - -
Div Payout % - - - 26.38% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 3,105,558 2,793,073 2,605,067 2,242,370 1,436,553 1,421,752 1,414,595 68.83%
NOSH 2,484,446 2,270,791 1,659,278 1,446,690 1,436,553 1,421,752 1,414,595 45.51%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 11.64% 12.01% 12.48% 12.22% 12.64% 12.67% 13.03% -
ROE 11.75% 13.56% 15.18% 15.90% 24.23% 24.03% 23.69% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 125.33 137.80 189.03 200.78 191.27 189.52 181.59 -21.88%
EPS 14.69 16.68 23.84 18.35 18.03 17.84 21.96 -23.49%
DPS 0.00 0.00 0.00 6.50 0.00 0.00 0.00 -
NAPS 1.25 1.23 1.57 1.55 1.00 1.00 1.00 16.02%
Adjusted Per Share Value based on latest NOSH - 1,475,532
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 121.85 122.46 122.74 113.67 107.52 105.44 100.52 13.67%
EPS 14.29 14.82 15.48 13.95 13.62 13.37 13.11 5.90%
DPS 0.00 0.00 0.00 3.68 0.00 0.00 0.00 -
NAPS 1.2153 1.093 1.0194 0.8775 0.5622 0.5564 0.5536 68.83%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.31 1.65 2.06 2.26 2.43 2.28 2.18 -
P/RPS 1.05 1.20 1.09 1.13 1.27 1.20 1.20 -8.50%
P/EPS 8.92 9.89 8.64 9.17 10.03 9.49 9.20 -2.03%
EY 11.22 10.11 11.57 10.90 9.97 10.54 10.87 2.13%
DY 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 1.05 1.34 1.31 1.46 2.43 2.28 2.18 -38.52%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 26/08/15 28/05/15 16/02/15 20/11/14 29/08/14 29/05/14 -
Price 1.40 1.44 2.12 2.00 2.31 2.45 2.26 -
P/RPS 1.12 1.04 1.12 1.00 1.21 1.29 1.24 -6.55%
P/EPS 9.53 8.63 8.89 8.12 9.54 10.19 9.54 -0.06%
EY 10.50 11.58 11.25 12.32 10.49 9.81 10.48 0.12%
DY 0.00 0.00 0.00 3.25 0.00 0.00 0.00 -
P/NAPS 1.12 1.17 1.35 1.29 2.31 2.45 2.26 -37.34%

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