[MAHSING] YoY 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 2,915,791 2,957,617 3,108,506 2,904,723 2,005,596 1,775,260 1,570,696 10.85%
PBT 472,283 482,939 503,693 471,631 371,504 315,523 238,628 12.03%
Tax -113,122 -122,627 -119,059 -116,721 -92,243 -83,755 -69,991 8.32%
NP 359,161 360,312 384,634 354,910 279,261 231,768 168,637 13.41%
-
NP to SH 361,895 361,357 386,677 356,496 280,616 230,617 168,556 13.56%
-
Tax Rate 23.95% 25.39% 23.64% 24.75% 24.83% 26.54% 29.33% -
Total Cost 2,556,630 2,597,305 2,723,872 2,549,813 1,726,335 1,543,492 1,402,059 10.52%
-
Net Worth 3,440,208 3,648,444 3,195,677 2,242,370 1,799,489 1,236,193 1,072,704 21.41%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 157,474 174,374 159,783 94,034 104,318 63,480 91,470 9.46%
Div Payout % 43.51% 48.26% 41.32% 26.38% 37.17% 27.53% 54.27% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 3,440,208 3,648,444 3,195,677 2,242,370 1,799,489 1,236,193 1,072,704 21.41%
NOSH 2,426,033 2,682,679 2,458,213 1,446,690 1,303,977 835,266 831,554 19.51%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 12.32% 12.18% 12.37% 12.22% 13.92% 13.06% 10.74% -
ROE 10.52% 9.90% 12.10% 15.90% 15.59% 18.66% 15.71% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 120.35 110.25 126.45 200.78 153.81 212.54 188.89 -7.23%
EPS 12.54 13.47 15.73 18.35 21.52 27.61 20.27 -7.68%
DPS 6.50 6.50 6.50 6.50 8.00 7.60 11.00 -8.38%
NAPS 1.42 1.36 1.30 1.55 1.38 1.48 1.29 1.61%
Adjusted Per Share Value based on latest NOSH - 1,475,532
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 114.10 115.74 121.64 113.67 78.48 69.47 61.47 10.84%
EPS 14.16 14.14 15.13 13.95 10.98 9.02 6.60 13.55%
DPS 6.16 6.82 6.25 3.68 4.08 2.48 3.58 9.45%
NAPS 1.3462 1.4277 1.2506 0.8775 0.7042 0.4838 0.4198 21.41%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.45 1.43 1.45 2.26 2.26 2.07 2.10 -
P/RPS 1.20 1.30 1.15 1.13 1.47 0.97 1.11 1.30%
P/EPS 9.71 10.62 9.22 9.17 10.50 7.50 10.36 -1.07%
EY 10.30 9.42 10.85 10.90 9.52 13.34 9.65 1.09%
DY 4.48 4.55 4.48 2.88 3.54 3.67 5.24 -2.57%
P/NAPS 1.02 1.05 1.12 1.46 1.64 1.40 1.63 -7.50%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 26/02/16 16/02/15 28/02/14 27/02/13 28/02/12 -
Price 1.20 1.46 1.31 2.00 2.07 2.05 2.15 -
P/RPS 1.00 1.32 1.04 1.00 1.35 0.96 1.14 -2.15%
P/EPS 8.03 10.84 8.33 8.12 9.62 7.42 10.61 -4.53%
EY 12.45 9.23 12.01 12.32 10.40 13.47 9.43 4.73%
DY 5.42 4.45 4.96 3.25 3.86 3.71 5.12 0.95%
P/NAPS 0.85 1.07 1.01 1.29 1.50 1.39 1.67 -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