[MAHSING] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -1.71%
YoY- -6.55%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,789,693 2,192,933 2,915,791 2,957,617 3,108,506 2,904,723 2,005,596 -1.87%
PBT 270,219 347,610 472,283 482,939 503,693 471,631 371,504 -5.16%
Tax -67,626 -76,991 -113,122 -122,627 -119,059 -116,721 -92,243 -5.04%
NP 202,593 270,619 359,161 360,312 384,634 354,910 279,261 -5.20%
-
NP to SH 200,334 271,582 361,895 361,357 386,677 356,496 280,616 -5.45%
-
Tax Rate 25.03% 22.15% 23.95% 25.39% 23.64% 24.75% 24.83% -
Total Cost 1,587,100 1,922,314 2,556,630 2,597,305 2,723,872 2,549,813 1,726,335 -1.39%
-
Net Worth 3,495,869 3,495,869 3,440,208 3,648,444 3,195,677 2,242,370 1,799,489 11.69%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 81,327 109,245 157,474 174,374 159,783 94,034 104,318 -4.06%
Div Payout % 40.60% 40.23% 43.51% 48.26% 41.32% 26.38% 37.17% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 3,495,869 3,495,869 3,440,208 3,648,444 3,195,677 2,242,370 1,799,489 11.69%
NOSH 2,427,687 2,427,687 2,426,033 2,682,679 2,458,213 1,446,690 1,303,977 10.90%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 11.32% 12.34% 12.32% 12.18% 12.37% 12.22% 13.92% -
ROE 5.73% 7.77% 10.52% 9.90% 12.10% 15.90% 15.59% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 73.72 90.33 120.35 110.25 126.45 200.78 153.81 -11.53%
EPS 4.49 7.83 12.54 13.47 15.73 18.35 21.52 -22.97%
DPS 3.35 4.50 6.50 6.50 6.50 6.50 8.00 -13.49%
NAPS 1.44 1.44 1.42 1.36 1.30 1.55 1.38 0.71%
Adjusted Per Share Value based on latest NOSH - 2,411,605
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 70.04 85.82 114.10 115.74 121.64 113.67 78.48 -1.87%
EPS 7.84 10.63 14.16 14.14 15.13 13.95 10.98 -5.45%
DPS 3.18 4.28 6.16 6.82 6.25 3.68 4.08 -4.06%
NAPS 1.368 1.368 1.3462 1.4277 1.2506 0.8775 0.7042 11.69%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.705 0.915 1.45 1.43 1.45 2.26 2.26 -
P/RPS 0.96 1.01 1.20 1.30 1.15 1.13 1.47 -6.85%
P/EPS 8.54 8.18 9.71 10.62 9.22 9.17 10.50 -3.38%
EY 11.71 12.23 10.30 9.42 10.85 10.90 9.52 3.50%
DY 4.75 4.92 4.48 4.55 4.48 2.88 3.54 5.01%
P/NAPS 0.49 0.64 1.02 1.05 1.12 1.46 1.64 -18.22%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 27/02/19 28/02/18 28/02/17 26/02/16 16/02/15 28/02/14 -
Price 0.635 1.00 1.20 1.46 1.31 2.00 2.07 -
P/RPS 0.86 1.11 1.00 1.32 1.04 1.00 1.35 -7.23%
P/EPS 7.70 8.94 8.03 10.84 8.33 8.12 9.62 -3.64%
EY 13.00 11.19 12.45 9.23 12.01 12.32 10.40 3.78%
DY 5.28 4.50 5.42 4.45 4.96 3.25 3.86 5.35%
P/NAPS 0.44 0.69 0.85 1.07 1.01 1.29 1.50 -18.47%

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