[MAHSING] QoQ 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 3,108,506 3,113,826 3,129,254 3,136,572 2,904,723 2,747,696 2,694,436 9.97%
PBT 503,693 477,744 495,252 521,784 471,631 460,786 452,598 7.37%
Tax -119,059 -115,409 -119,532 -130,228 -116,721 -113,406 -111,318 4.57%
NP 384,634 362,334 375,720 391,556 354,910 347,380 341,280 8.27%
-
NP to SH 386,677 365,048 378,768 395,572 356,496 348,020 341,698 8.56%
-
Tax Rate 23.64% 24.16% 24.14% 24.96% 24.75% 24.61% 24.60% -
Total Cost 2,723,872 2,751,492 2,753,534 2,745,016 2,549,813 2,400,316 2,353,156 10.21%
-
Net Worth 3,195,677 3,105,558 2,793,073 2,605,067 2,242,370 1,436,553 1,421,752 71.33%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 159,783 - - - 94,034 - - -
Div Payout % 41.32% - - - 26.38% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 3,195,677 3,105,558 2,793,073 2,605,067 2,242,370 1,436,553 1,421,752 71.33%
NOSH 2,458,213 2,484,446 2,270,791 1,659,278 1,446,690 1,436,553 1,421,752 43.91%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 12.37% 11.64% 12.01% 12.48% 12.22% 12.64% 12.67% -
ROE 12.10% 11.75% 13.56% 15.18% 15.90% 24.23% 24.03% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 126.45 125.33 137.80 189.03 200.78 191.27 189.52 -23.58%
EPS 15.73 14.69 16.68 23.84 18.35 18.03 17.84 -8.02%
DPS 6.50 0.00 0.00 0.00 6.50 0.00 0.00 -
NAPS 1.30 1.25 1.23 1.57 1.55 1.00 1.00 19.05%
Adjusted Per Share Value based on latest NOSH - 1,659,278
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 121.64 121.85 122.46 122.74 113.67 107.52 105.44 9.96%
EPS 15.13 14.29 14.82 15.48 13.95 13.62 13.37 8.56%
DPS 6.25 0.00 0.00 0.00 3.68 0.00 0.00 -
NAPS 1.2506 1.2153 1.093 1.0194 0.8775 0.5622 0.5564 71.33%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.45 1.31 1.65 2.06 2.26 2.43 2.28 -
P/RPS 1.15 1.05 1.20 1.09 1.13 1.27 1.20 -2.78%
P/EPS 9.22 8.92 9.89 8.64 9.17 10.03 9.49 -1.90%
EY 10.85 11.22 10.11 11.57 10.90 9.97 10.54 1.94%
DY 4.48 0.00 0.00 0.00 2.88 0.00 0.00 -
P/NAPS 1.12 1.05 1.34 1.31 1.46 2.43 2.28 -37.66%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 26/08/15 28/05/15 16/02/15 20/11/14 29/08/14 -
Price 1.31 1.40 1.44 2.12 2.00 2.31 2.45 -
P/RPS 1.04 1.12 1.04 1.12 1.00 1.21 1.29 -13.34%
P/EPS 8.33 9.53 8.63 8.89 8.12 9.54 10.19 -12.54%
EY 12.01 10.50 11.58 11.25 12.32 10.49 9.81 14.39%
DY 4.96 0.00 0.00 0.00 3.25 0.00 0.00 -
P/NAPS 1.01 1.12 1.17 1.35 1.29 2.31 2.45 -44.51%

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