[MAHSING] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 41.23%
YoY- 8.47%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 2,215,437 1,483,072 709,173 3,108,506 2,335,370 1,564,627 784,143 99.47%
PBT 370,094 246,665 126,376 503,693 358,308 247,626 130,446 100.03%
Tax -95,177 -63,243 -31,905 -119,059 -86,557 -59,766 -32,557 104.05%
NP 274,917 183,422 94,471 384,634 271,751 187,860 97,889 98.68%
-
NP to SH 275,745 183,854 95,035 386,677 273,786 189,384 98,893 97.73%
-
Tax Rate 25.72% 25.64% 25.25% 23.64% 24.16% 24.14% 24.96% -
Total Cost 1,940,520 1,299,650 614,702 2,723,872 2,063,619 1,376,767 686,254 99.58%
-
Net Worth 3,204,526 3,479,042 3,974,734 3,195,677 3,105,557 2,793,073 2,605,067 14.76%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 159,783 - - - -
Div Payout % - - - 41.32% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 3,204,526 3,479,042 3,974,734 3,195,677 3,105,557 2,793,073 2,605,067 14.76%
NOSH 2,409,421 2,676,186 2,988,521 2,458,213 2,484,446 2,270,791 1,659,278 28.14%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 12.41% 12.37% 13.32% 12.37% 11.64% 12.01% 12.48% -
ROE 8.60% 5.28% 2.39% 12.10% 8.82% 6.78% 3.80% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 91.95 55.42 23.73 126.45 94.00 68.90 47.26 55.66%
EPS 9.92 6.87 3.18 15.73 11.02 8.34 5.96 40.31%
DPS 0.00 0.00 0.00 6.50 0.00 0.00 0.00 -
NAPS 1.33 1.30 1.33 1.30 1.25 1.23 1.57 -10.44%
Adjusted Per Share Value based on latest NOSH - 2,407,057
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 87.20 58.38 27.91 122.36 91.92 61.59 30.87 99.44%
EPS 10.85 7.24 3.74 15.22 10.78 7.45 3.89 97.77%
DPS 0.00 0.00 0.00 6.29 0.00 0.00 0.00 -
NAPS 1.2614 1.3694 1.5645 1.2579 1.2224 1.0994 1.0254 14.76%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.62 1.47 1.42 1.45 1.31 1.65 2.06 -
P/RPS 1.76 2.65 5.98 1.15 1.39 2.39 4.36 -45.28%
P/EPS 14.16 21.40 44.65 9.22 11.89 19.78 34.56 -44.74%
EY 7.06 4.67 2.24 10.85 8.41 5.05 2.89 81.09%
DY 0.00 0.00 0.00 4.48 0.00 0.00 0.00 -
P/NAPS 1.22 1.13 1.07 1.12 1.05 1.34 1.31 -4.62%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 25/08/16 26/05/16 26/02/16 27/11/15 26/08/15 28/05/15 -
Price 1.52 1.61 1.50 1.31 1.40 1.44 2.12 -
P/RPS 1.65 2.91 6.32 1.04 1.49 2.09 4.49 -48.60%
P/EPS 13.28 23.44 47.17 8.33 12.70 17.27 35.57 -48.05%
EY 7.53 4.27 2.12 12.01 7.87 5.79 2.81 92.58%
DY 0.00 0.00 0.00 4.96 0.00 0.00 0.00 -
P/NAPS 1.14 1.24 1.13 1.01 1.12 1.17 1.35 -10.63%

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