[MAHSING] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 103.93%
YoY- 22.65%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 784,143 2,904,723 2,060,772 1,347,218 642,199 2,005,596 1,435,389 -33.19%
PBT 130,446 471,631 345,590 226,299 111,376 371,504 280,359 -39.98%
Tax -32,557 -116,721 -85,055 -55,659 -27,722 -92,243 -70,872 -40.49%
NP 97,889 354,910 260,535 170,640 83,654 279,261 209,487 -39.81%
-
NP to SH 98,893 356,496 261,015 170,849 83,780 280,616 209,918 -39.48%
-
Tax Rate 24.96% 24.75% 24.61% 24.60% 24.89% 24.83% 25.28% -
Total Cost 686,254 2,549,813 1,800,237 1,176,578 558,545 1,726,335 1,225,902 -32.10%
-
Net Worth 2,605,067 2,242,370 1,436,553 1,421,752 1,414,595 1,799,489 1,683,425 33.82%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 94,034 - - - 104,318 - -
Div Payout % - 26.38% - - - 37.17% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 2,605,067 2,242,370 1,436,553 1,421,752 1,414,595 1,799,489 1,683,425 33.82%
NOSH 1,659,278 1,446,690 1,436,553 1,421,752 1,414,595 1,303,977 1,275,322 19.19%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 12.48% 12.22% 12.64% 12.67% 13.03% 13.92% 14.59% -
ROE 3.80% 15.90% 18.17% 12.02% 5.92% 15.59% 12.47% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 47.26 200.78 143.45 94.76 45.40 153.81 112.55 -43.95%
EPS 5.96 18.35 13.52 8.92 5.49 21.52 16.46 -49.22%
DPS 0.00 6.50 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.57 1.55 1.00 1.00 1.00 1.38 1.32 12.26%
Adjusted Per Share Value based on latest NOSH - 1,428,920
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 30.63 113.46 80.49 52.62 25.08 78.34 56.07 -33.19%
EPS 3.86 13.92 10.20 6.67 3.27 10.96 8.20 -39.51%
DPS 0.00 3.67 0.00 0.00 0.00 4.07 0.00 -
NAPS 1.0175 0.8759 0.5611 0.5553 0.5525 0.7029 0.6576 33.81%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.06 2.26 2.43 2.28 2.18 2.26 2.21 -
P/RPS 4.36 1.13 1.69 2.41 4.80 1.47 1.96 70.48%
P/EPS 34.56 9.17 13.37 18.97 36.81 10.50 13.43 87.89%
EY 2.89 10.90 7.48 5.27 2.72 9.52 7.45 -46.84%
DY 0.00 2.88 0.00 0.00 0.00 3.54 0.00 -
P/NAPS 1.31 1.46 2.43 2.28 2.18 1.64 1.67 -14.95%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 16/02/15 20/11/14 29/08/14 29/05/14 28/02/14 11/11/13 -
Price 2.12 2.00 2.31 2.45 2.26 2.07 2.16 -
P/RPS 4.49 1.00 1.61 2.59 4.98 1.35 1.92 76.27%
P/EPS 35.57 8.12 12.71 20.39 38.16 9.62 13.12 94.54%
EY 2.81 12.32 7.87 4.90 2.62 10.40 7.62 -48.60%
DY 0.00 3.25 0.00 0.00 0.00 3.86 0.00 -
P/NAPS 1.35 1.29 2.31 2.45 2.26 1.50 1.64 -12.17%

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