[MAHSING] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 10.96%
YoY- 18.04%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 2,339,020 2,894,168 2,836,692 3,136,572 2,568,796 1,692,572 1,831,100 4.16%
PBT 344,564 482,288 505,504 521,784 445,504 368,068 336,736 0.38%
Tax -85,908 -121,800 -127,620 -130,228 -110,888 -90,400 -96,828 -1.97%
NP 258,656 360,488 377,884 391,556 334,616 277,668 239,908 1.26%
-
NP to SH 256,800 361,684 380,140 395,572 335,120 277,896 239,680 1.15%
-
Tax Rate 24.93% 25.25% 25.25% 24.96% 24.89% 24.56% 28.75% -
Total Cost 2,080,364 2,533,680 2,458,808 2,745,016 2,234,180 1,414,904 1,591,192 4.56%
-
Net Worth 3,495,345 3,349,096 3,974,734 2,605,067 1,414,595 1,347,214 1,131,822 20.66%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 3,495,345 3,349,096 3,974,734 2,605,067 1,414,595 1,347,214 1,131,822 20.66%
NOSH 2,427,687 2,409,422 2,988,521 1,659,278 1,414,595 880,532 832,222 19.52%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 11.06% 12.46% 13.32% 12.48% 13.03% 16.41% 13.10% -
ROE 7.35% 10.80% 9.56% 15.18% 23.69% 20.63% 21.18% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 96.36 120.12 94.92 189.03 181.59 192.22 220.03 -12.85%
EPS 7.56 11.96 12.72 23.84 21.96 31.56 28.80 -19.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.39 1.33 1.57 1.00 1.53 1.36 0.95%
Adjusted Per Share Value based on latest NOSH - 1,659,278
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 91.53 113.26 111.01 122.74 100.52 66.24 71.66 4.16%
EPS 10.05 14.15 14.88 15.48 13.11 10.87 9.38 1.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3678 1.3106 1.5554 1.0194 0.5536 0.5272 0.4429 20.66%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.00 1.45 1.42 2.06 2.18 2.30 2.07 -
P/RPS 1.04 1.21 1.50 1.09 1.20 1.20 0.94 1.69%
P/EPS 9.45 9.66 11.16 8.64 9.20 7.29 7.19 4.65%
EY 10.58 10.35 8.96 11.57 10.87 13.72 13.91 -4.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.04 1.07 1.31 2.18 1.50 1.52 -12.32%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 31/05/17 26/05/16 28/05/15 29/05/14 28/05/13 28/05/12 -
Price 1.10 1.56 1.50 2.12 2.26 3.21 1.98 -
P/RPS 1.14 1.30 1.58 1.12 1.24 1.67 0.90 4.01%
P/EPS 10.40 10.39 11.79 8.89 9.54 10.17 6.88 7.12%
EY 9.62 9.62 8.48 11.25 10.48 9.83 14.55 -6.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.12 1.13 1.35 2.26 2.10 1.46 -10.30%

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