[MAHSING] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 36.58%
YoY- 27.04%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 2,335,370 1,564,627 784,143 2,904,723 2,060,772 1,347,218 642,199 136.29%
PBT 358,308 247,626 130,446 471,631 345,590 226,299 111,376 117.77%
Tax -86,557 -59,766 -32,557 -116,721 -85,055 -55,659 -27,722 113.47%
NP 271,751 187,860 97,889 354,910 260,535 170,640 83,654 119.18%
-
NP to SH 273,786 189,384 98,893 356,496 261,015 170,849 83,780 120.05%
-
Tax Rate 24.16% 24.14% 24.96% 24.75% 24.61% 24.60% 24.89% -
Total Cost 2,063,619 1,376,767 686,254 2,549,813 1,800,237 1,176,578 558,545 138.80%
-
Net Worth 3,105,557 2,793,073 2,605,067 2,242,370 1,436,553 1,421,752 1,414,595 68.83%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 94,034 - - - -
Div Payout % - - - 26.38% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 3,105,557 2,793,073 2,605,067 2,242,370 1,436,553 1,421,752 1,414,595 68.83%
NOSH 2,484,446 2,270,791 1,659,278 1,446,690 1,436,553 1,421,752 1,414,595 45.51%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 11.64% 12.01% 12.48% 12.22% 12.64% 12.67% 13.03% -
ROE 8.82% 6.78% 3.80% 15.90% 18.17% 12.02% 5.92% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 94.00 68.90 47.26 200.78 143.45 94.76 45.40 62.37%
EPS 11.02 8.34 5.96 18.35 13.52 8.92 5.49 59.05%
DPS 0.00 0.00 0.00 6.50 0.00 0.00 0.00 -
NAPS 1.25 1.23 1.57 1.55 1.00 1.00 1.00 16.02%
Adjusted Per Share Value based on latest NOSH - 1,475,532
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 91.22 61.11 30.63 113.46 80.49 52.62 25.08 136.32%
EPS 10.69 7.40 3.86 13.92 10.20 6.67 3.27 120.11%
DPS 0.00 0.00 0.00 3.67 0.00 0.00 0.00 -
NAPS 1.213 1.091 1.0175 0.8759 0.5611 0.5553 0.5525 68.84%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.31 1.65 2.06 2.26 2.43 2.28 2.18 -
P/RPS 1.39 2.39 4.36 1.13 1.69 2.41 4.80 -56.19%
P/EPS 11.89 19.78 34.56 9.17 13.37 18.97 36.81 -52.89%
EY 8.41 5.05 2.89 10.90 7.48 5.27 2.72 112.08%
DY 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 1.05 1.34 1.31 1.46 2.43 2.28 2.18 -38.52%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 26/08/15 28/05/15 16/02/15 20/11/14 29/08/14 29/05/14 -
Price 1.40 1.44 2.12 2.00 2.31 2.45 2.26 -
P/RPS 1.49 2.09 4.49 1.00 1.61 2.59 4.98 -55.23%
P/EPS 12.70 17.27 35.57 8.12 12.71 20.39 38.16 -51.94%
EY 7.87 5.79 2.81 12.32 7.87 4.90 2.62 108.04%
DY 0.00 0.00 0.00 3.25 0.00 0.00 0.00 -
P/NAPS 1.12 1.17 1.35 1.29 2.31 2.45 2.26 -37.34%

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