[MAHSING] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -1.54%
YoY- 11.32%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 2,439,128 2,897,129 2,988,573 3,179,321 2,630,979 1,876,831 1,755,944 5.62%
PBT 376,640 472,018 515,479 484,349 436,735 352,643 300,467 3.83%
Tax -83,961 -114,906 -127,679 -118,223 -106,426 -87,802 -83,477 0.09%
NP 292,679 357,112 387,800 366,126 330,309 264,841 216,990 5.11%
-
NP to SH 294,340 358,732 388,636 369,267 331,713 265,317 216,250 5.27%
-
Tax Rate 22.29% 24.34% 24.77% 24.41% 24.37% 24.90% 27.78% -
Total Cost 2,146,449 2,540,017 2,600,773 2,813,195 2,300,670 1,611,990 1,538,954 5.69%
-
Net Worth 3,447,315 4,209,530 3,204,526 3,850,456 1,466,535 1,803,012 1,178,171 19.58%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 157,474 156,754 156,458 95,909 111,116 63,792 91,552 9.45%
Div Payout % 53.50% 43.70% 40.26% 25.97% 33.50% 24.04% 42.34% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 3,447,315 4,209,530 3,204,526 3,850,456 1,466,535 1,803,012 1,178,171 19.58%
NOSH 2,427,687 3,006,807 2,409,421 3,080,364 1,466,535 1,365,918 835,582 19.44%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 12.00% 12.33% 12.98% 11.52% 12.55% 14.11% 12.36% -
ROE 8.54% 8.52% 12.13% 9.59% 22.62% 14.72% 18.35% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 100.47 96.35 124.04 103.21 179.40 137.40 210.15 -11.56%
EPS 12.12 11.93 16.13 11.99 22.62 19.42 25.88 -11.87%
DPS 6.50 5.21 6.49 3.11 7.58 4.67 11.00 -8.39%
NAPS 1.42 1.40 1.33 1.25 1.00 1.32 1.41 0.11%
Adjusted Per Share Value based on latest NOSH - 3,080,364
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 96.01 114.04 117.63 125.14 103.56 73.88 69.12 5.62%
EPS 11.59 14.12 15.30 14.53 13.06 10.44 8.51 5.28%
DPS 6.20 6.17 6.16 3.78 4.37 2.51 3.60 9.47%
NAPS 1.3569 1.6569 1.2614 1.5156 0.5773 0.7097 0.4637 19.58%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.02 1.49 1.62 1.31 2.43 2.21 2.11 -
P/RPS 1.02 1.55 1.31 1.27 1.35 1.61 1.00 0.33%
P/EPS 8.41 12.49 10.04 10.93 10.74 11.38 8.15 0.52%
EY 11.89 8.01 9.96 9.15 9.31 8.79 12.27 -0.52%
DY 6.37 3.50 4.01 2.38 3.12 2.11 5.21 3.40%
P/NAPS 0.72 1.06 1.22 1.05 2.43 1.67 1.50 -11.50%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 16/11/18 29/11/17 25/11/16 27/11/15 20/11/14 11/11/13 19/11/12 -
Price 1.03 1.52 1.52 1.40 2.31 2.16 2.29 -
P/RPS 1.03 1.58 1.23 1.36 1.29 1.57 1.09 -0.93%
P/EPS 8.50 12.74 9.42 11.68 10.21 11.12 8.85 -0.66%
EY 11.77 7.85 10.61 8.56 9.79 8.99 11.30 0.68%
DY 6.31 3.43 4.27 2.22 3.28 2.16 4.80 4.66%
P/NAPS 0.73 1.09 1.14 1.12 2.31 1.64 1.62 -12.43%

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