[MAHSING] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 91.5%
YoY- 10.85%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,174,030 1,450,685 1,483,072 1,564,627 1,347,218 898,892 912,975 4.27%
PBT 182,230 240,541 246,665 247,626 226,299 188,239 167,122 1.45%
Tax -40,670 -60,448 -63,243 -59,766 -55,659 -48,838 -46,992 -2.37%
NP 141,560 180,093 183,422 187,860 170,640 139,401 120,130 2.77%
-
NP to SH 141,332 180,811 183,854 189,384 170,849 139,300 119,986 2.76%
-
Tax Rate 22.32% 25.13% 25.64% 24.14% 24.60% 25.94% 28.12% -
Total Cost 1,032,470 1,270,592 1,299,650 1,376,767 1,176,578 759,491 792,845 4.49%
-
Net Worth 3,398,761 3,675,238 3,479,042 2,793,073 1,421,752 1,845,848 1,132,414 20.09%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 3,398,761 3,675,238 3,479,042 2,793,073 1,421,752 1,845,848 1,132,414 20.09%
NOSH 2,427,687 2,682,655 2,676,186 2,270,791 1,421,752 1,230,565 832,657 19.51%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 12.06% 12.41% 12.37% 12.01% 12.67% 15.51% 13.16% -
ROE 4.16% 4.92% 5.28% 6.78% 12.02% 7.55% 10.60% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 48.36 54.08 55.42 68.90 94.76 73.05 109.65 -12.74%
EPS 4.15 6.74 6.87 8.34 8.92 11.32 14.41 -18.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.37 1.30 1.23 1.00 1.50 1.36 0.48%
Adjusted Per Share Value based on latest NOSH - 2,400,291
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 46.21 57.10 58.38 61.59 53.03 35.38 35.94 4.27%
EPS 5.56 7.12 7.24 7.45 6.72 5.48 4.72 2.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3378 1.4466 1.3694 1.0994 0.5596 0.7266 0.4457 20.09%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.07 1.62 1.47 1.65 2.28 2.90 2.05 -
P/RPS 2.21 3.00 2.65 2.39 2.41 3.97 1.87 2.82%
P/EPS 18.38 24.04 21.40 19.78 18.97 25.62 14.23 4.35%
EY 5.44 4.16 4.67 5.05 5.27 3.90 7.03 -4.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.18 1.13 1.34 2.28 1.93 1.51 -10.80%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 28/08/17 25/08/16 26/08/15 29/08/14 27/08/13 16/08/12 -
Price 1.18 1.58 1.61 1.44 2.45 2.11 2.38 -
P/RPS 2.44 2.92 2.91 2.09 2.59 2.89 2.17 1.97%
P/EPS 20.27 23.44 23.44 17.27 20.39 18.64 16.52 3.46%
EY 4.93 4.27 4.27 5.79 4.90 5.36 6.05 -3.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.15 1.24 1.17 2.45 1.41 1.75 -11.50%

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