[MAHSING] QoQ 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- 5.89%
YoY- 35.05%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
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 770,743 780,484 784,143 843,951 713,554 705,019 642,199 12.92%
PBT 110,682 117,180 130,446 126,041 119,291 114,923 111,376 -0.41%
Tax -26,791 -27,209 -32,557 -31,666 -29,396 -27,937 -27,722 -2.24%
NP 83,891 89,971 97,889 94,375 89,895 86,986 83,654 0.18%
-
NP to SH 84,402 90,491 98,893 95,481 90,166 87,069 83,780 0.49%
-
Tax Rate 24.21% 23.22% 24.96% 25.12% 24.64% 24.31% 24.89% -
Total Cost 686,852 690,513 686,254 749,576 623,659 618,033 558,545 14.76%
-
Net Worth 3,850,456 2,952,358 2,605,067 1,475,532 1,466,535 1,428,920 1,414,595 94.82%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 95,909 - - - -
Div Payout % - - - 100.45% - - - -
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 3,850,456 2,952,358 2,605,067 1,475,532 1,466,535 1,428,920 1,414,595 94.82%
NOSH 3,080,364 2,400,291 1,659,278 1,475,532 1,466,535 1,428,920 1,414,595 67.92%
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 10.88% 11.53% 12.48% 11.18% 12.60% 12.34% 13.03% -
ROE 2.19% 3.07% 3.80% 6.47% 6.15% 6.09% 5.92% -
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 25.02 32.52 47.26 57.20 48.66 49.34 45.40 -32.75%
EPS 2.74 3.77 5.96 4.84 4.59 4.53 5.49 -37.05%
DPS 0.00 0.00 0.00 6.50 0.00 0.00 0.00 -
NAPS 1.25 1.23 1.57 1.00 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 30.34 30.72 30.87 33.22 28.09 27.75 25.28 12.92%
EPS 3.32 3.56 3.89 3.76 3.55 3.43 3.30 0.40%
DPS 0.00 0.00 0.00 3.78 0.00 0.00 0.00 -
NAPS 1.5156 1.1621 1.0254 0.5808 0.5773 0.5624 0.5568 94.83%
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 5.24 5.07 4.36 3.95 4.99 4.62 4.80 6.01%
P/EPS 47.81 43.77 34.56 34.93 39.52 37.42 36.81 19.02%
EY 2.09 2.28 2.89 2.86 2.53 2.67 2.72 -16.09%
DY 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 1.05 1.34 1.31 2.26 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 5.60 4.43 4.49 3.50 4.75 4.97 4.98 8.12%
P/EPS 51.09 38.20 35.57 30.91 37.57 40.21 38.16 21.45%
EY 1.96 2.62 2.81 3.24 2.66 2.49 2.62 -17.57%
DY 0.00 0.00 0.00 3.25 0.00 0.00 0.00 -
P/NAPS 1.12 1.17 1.35 2.00 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