[MAHSING] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 51.05%
YoY- -0.95%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,057,973 1,347,053 1,678,286 2,154,949 2,215,437 2,335,370 2,060,772 -10.50%
PBT 106,032 211,927 263,530 359,173 370,094 358,308 345,590 -17.85%
Tax -32,468 -55,605 -58,295 -87,456 -95,177 -86,557 -85,055 -14.81%
NP 73,564 156,322 205,235 271,717 274,917 271,751 260,535 -18.98%
-
NP to SH 72,260 155,347 205,565 273,120 275,745 273,786 261,015 -19.25%
-
Tax Rate 30.62% 26.24% 22.12% 24.35% 25.72% 24.16% 24.61% -
Total Cost 984,409 1,190,731 1,473,051 1,883,232 1,940,520 2,063,619 1,800,237 -9.56%
-
Net Worth 3,423,039 3,471,592 3,447,315 3,897,736 3,204,526 3,105,557 1,436,553 15.55%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 3,423,039 3,471,592 3,447,315 3,897,736 3,204,526 3,105,557 1,436,553 15.55%
NOSH 2,427,687 2,427,687 2,427,687 2,784,097 2,409,421 2,484,446 1,436,553 9.12%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 6.95% 11.60% 12.23% 12.61% 12.41% 11.64% 12.64% -
ROE 2.11% 4.47% 5.96% 7.01% 8.60% 8.82% 18.17% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 43.58 55.49 69.13 77.40 91.95 94.00 143.45 -17.99%
EPS 1.10 3.76 6.04 9.81 9.92 11.02 13.52 -34.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.43 1.42 1.40 1.33 1.25 1.00 5.88%
Adjusted Per Share Value based on latest NOSH - 3,006,807
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 41.40 52.71 65.68 84.33 86.70 91.39 80.64 -10.50%
EPS 2.83 6.08 8.04 10.69 10.79 10.71 10.21 -19.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3395 1.3585 1.349 1.5253 1.254 1.2153 0.5622 15.55%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.66 0.75 1.02 1.49 1.62 1.31 2.43 -
P/RPS 1.51 1.35 1.48 1.93 1.76 1.39 1.69 -1.85%
P/EPS 22.17 11.72 12.05 15.19 14.16 11.89 13.37 8.78%
EY 4.51 8.53 8.30 6.58 7.06 8.41 7.48 -8.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.72 1.06 1.22 1.05 2.43 -23.93%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 27/11/19 16/11/18 29/11/17 25/11/16 27/11/15 20/11/14 -
Price 0.885 0.69 1.03 1.52 1.52 1.40 2.31 -
P/RPS 2.03 1.24 1.49 1.96 1.65 1.49 1.61 3.93%
P/EPS 29.73 10.78 12.16 15.49 13.28 12.70 12.71 15.19%
EY 3.36 9.27 8.22 6.45 7.53 7.87 7.87 -13.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.48 0.73 1.09 1.14 1.12 2.31 -19.45%

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