[MAHSING] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 19.42%
YoY- 20.59%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,904,723 2,747,696 2,694,436 2,568,796 2,005,596 1,913,852 1,797,784 37.57%
PBT 471,631 460,786 452,598 445,504 371,504 373,812 376,478 16.16%
Tax -116,721 -113,406 -111,318 -110,888 -92,243 -94,496 -97,676 12.57%
NP 354,910 347,380 341,280 334,616 279,261 279,316 278,802 17.40%
-
NP to SH 356,496 348,020 341,698 335,120 280,616 279,890 278,600 17.81%
-
Tax Rate 24.75% 24.61% 24.60% 24.89% 24.83% 25.28% 25.94% -
Total Cost 2,549,813 2,400,316 2,353,156 2,234,180 1,726,335 1,634,536 1,518,982 41.11%
-
Net Worth 2,242,370 1,436,553 1,421,752 1,414,595 1,799,489 1,683,425 1,845,848 13.81%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 94,034 - - - 104,318 - - -
Div Payout % 26.38% - - - 37.17% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,242,370 1,436,553 1,421,752 1,414,595 1,799,489 1,683,425 1,845,848 13.81%
NOSH 1,446,690 1,436,553 1,421,752 1,414,595 1,303,977 1,275,322 1,230,565 11.35%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.22% 12.64% 12.67% 13.03% 13.92% 14.59% 15.51% -
ROE 15.90% 24.23% 24.03% 23.69% 15.59% 16.63% 15.09% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 200.78 191.27 189.52 181.59 153.81 150.07 146.09 23.54%
EPS 18.35 18.03 17.84 21.96 21.52 21.95 22.64 -13.03%
DPS 6.50 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.55 1.00 1.00 1.00 1.38 1.32 1.50 2.20%
Adjusted Per Share Value based on latest NOSH - 1,414,595
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 114.33 108.15 106.06 101.11 78.94 75.33 70.76 37.57%
EPS 14.03 13.70 13.45 13.19 11.05 11.02 10.97 17.77%
DPS 3.70 0.00 0.00 0.00 4.11 0.00 0.00 -
NAPS 0.8826 0.5655 0.5596 0.5568 0.7083 0.6626 0.7266 13.80%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.26 2.43 2.28 2.18 2.26 2.21 2.90 -
P/RPS 1.13 1.27 1.20 1.20 1.47 1.47 1.99 -31.35%
P/EPS 9.17 10.03 9.49 9.20 10.50 10.07 12.81 -19.92%
EY 10.90 9.97 10.54 10.87 9.52 9.93 7.81 24.81%
DY 2.88 0.00 0.00 0.00 3.54 0.00 0.00 -
P/NAPS 1.46 2.43 2.28 2.18 1.64 1.67 1.93 -16.93%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 20/11/14 29/08/14 29/05/14 28/02/14 11/11/13 27/08/13 -
Price 2.00 2.31 2.45 2.26 2.07 2.16 2.11 -
P/RPS 1.00 1.21 1.29 1.24 1.35 1.44 1.44 -21.52%
P/EPS 8.12 9.54 10.19 9.54 9.62 9.84 9.32 -8.75%
EY 12.32 10.49 9.81 10.48 10.40 10.16 10.73 9.62%
DY 3.25 0.00 0.00 0.00 3.86 0.00 0.00 -
P/NAPS 1.29 2.31 2.45 2.26 1.50 1.64 1.41 -5.74%

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