[MAHSING] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 52.78%
YoY- 24.34%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,564,627 784,143 2,904,723 2,060,772 1,347,218 642,199 2,005,596 -15.29%
PBT 247,626 130,446 471,631 345,590 226,299 111,376 371,504 -23.75%
Tax -59,766 -32,557 -116,721 -85,055 -55,659 -27,722 -92,243 -25.18%
NP 187,860 97,889 354,910 260,535 170,640 83,654 279,261 -23.28%
-
NP to SH 189,384 98,893 356,496 261,015 170,849 83,780 280,616 -23.11%
-
Tax Rate 24.14% 24.96% 24.75% 24.61% 24.60% 24.89% 24.83% -
Total Cost 1,376,767 686,254 2,549,813 1,800,237 1,176,578 558,545 1,726,335 -14.03%
-
Net Worth 2,793,073 2,605,067 2,242,370 1,436,553 1,421,752 1,414,595 1,799,489 34.16%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 94,034 - - - 104,318 -
Div Payout % - - 26.38% - - - 37.17% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,793,073 2,605,067 2,242,370 1,436,553 1,421,752 1,414,595 1,799,489 34.16%
NOSH 2,270,791 1,659,278 1,446,690 1,436,553 1,421,752 1,414,595 1,303,977 44.89%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 12.01% 12.48% 12.22% 12.64% 12.67% 13.03% 13.92% -
ROE 6.78% 3.80% 15.90% 18.17% 12.02% 5.92% 15.59% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 68.90 47.26 200.78 143.45 94.76 45.40 153.81 -41.54%
EPS 8.34 5.96 18.35 13.52 8.92 5.49 21.52 -46.93%
DPS 0.00 0.00 6.50 0.00 0.00 0.00 8.00 -
NAPS 1.23 1.57 1.55 1.00 1.00 1.00 1.38 -7.40%
Adjusted Per Share Value based on latest NOSH - 1,466,535
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 61.23 30.69 113.67 80.64 52.72 25.13 78.48 -15.28%
EPS 7.41 3.87 13.95 10.21 6.69 3.28 10.98 -23.11%
DPS 0.00 0.00 3.68 0.00 0.00 0.00 4.08 -
NAPS 1.093 1.0194 0.8775 0.5622 0.5564 0.5536 0.7042 34.16%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.65 2.06 2.26 2.43 2.28 2.18 2.26 -
P/RPS 2.39 4.36 1.13 1.69 2.41 4.80 1.47 38.39%
P/EPS 19.78 34.56 9.17 13.37 18.97 36.81 10.50 52.70%
EY 5.05 2.89 10.90 7.48 5.27 2.72 9.52 -34.54%
DY 0.00 0.00 2.88 0.00 0.00 0.00 3.54 -
P/NAPS 1.34 1.31 1.46 2.43 2.28 2.18 1.64 -12.63%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/05/15 16/02/15 20/11/14 29/08/14 29/05/14 28/02/14 -
Price 1.44 2.12 2.00 2.31 2.45 2.26 2.07 -
P/RPS 2.09 4.49 1.00 1.61 2.59 4.98 1.35 33.93%
P/EPS 17.27 35.57 8.12 12.71 20.39 38.16 9.62 47.86%
EY 5.79 2.81 12.32 7.87 4.90 2.62 10.40 -32.39%
DY 0.00 0.00 3.25 0.00 0.00 0.00 3.86 -
P/NAPS 1.17 1.35 1.29 2.31 2.45 2.26 1.50 -15.30%

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