[MAHSING] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 32.5%
YoY- 0.15%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,678,286 1,174,030 584,755 2,915,791 2,154,949 1,450,685 723,542 75.13%
PBT 263,530 182,230 86,141 472,283 359,173 240,541 120,572 68.33%
Tax -58,295 -40,670 -21,477 -113,122 -87,456 -60,448 -30,450 54.11%
NP 205,235 141,560 64,664 359,161 271,717 180,093 90,122 73.00%
-
NP to SH 205,565 141,332 64,200 361,895 273,120 180,811 90,421 72.81%
-
Tax Rate 22.12% 22.32% 24.93% 23.95% 24.35% 25.13% 25.25% -
Total Cost 1,473,051 1,032,470 520,091 2,556,630 1,883,232 1,270,592 633,420 75.43%
-
Net Worth 3,447,315 3,398,761 3,495,345 3,440,208 3,897,736 3,675,238 3,349,096 1.94%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 157,474 - - - -
Div Payout % - - - 43.51% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 3,447,315 3,398,761 3,495,345 3,440,208 3,897,736 3,675,238 3,349,096 1.94%
NOSH 2,427,687 2,427,687 2,427,687 2,426,033 2,784,097 2,682,655 2,409,422 0.50%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 12.23% 12.06% 11.06% 12.32% 12.61% 12.41% 12.46% -
ROE 5.96% 4.16% 1.84% 10.52% 7.01% 4.92% 2.70% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 69.13 48.36 24.09 120.35 77.40 54.08 30.03 74.25%
EPS 6.04 4.15 1.89 12.54 9.81 6.74 2.99 59.73%
DPS 0.00 0.00 0.00 6.50 0.00 0.00 0.00 -
NAPS 1.42 1.40 1.44 1.42 1.40 1.37 1.39 1.43%
Adjusted Per Share Value based on latest NOSH - 2,426,033
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 65.55 45.86 22.84 113.89 84.17 56.66 28.26 75.13%
EPS 8.03 5.52 2.51 14.14 10.67 7.06 3.53 72.87%
DPS 0.00 0.00 0.00 6.15 0.00 0.00 0.00 -
NAPS 1.3465 1.3276 1.3653 1.3438 1.5225 1.4356 1.3082 1.94%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.02 1.07 1.00 1.45 1.49 1.62 1.45 -
P/RPS 1.48 2.21 4.15 1.20 1.93 3.00 4.83 -54.51%
P/EPS 12.05 18.38 37.81 9.71 15.19 24.04 38.64 -53.98%
EY 8.30 5.44 2.64 10.30 6.58 4.16 2.59 117.20%
DY 0.00 0.00 0.00 4.48 0.00 0.00 0.00 -
P/NAPS 0.72 0.76 0.69 1.02 1.06 1.18 1.04 -21.72%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 16/11/18 30/08/18 31/05/18 28/02/18 29/11/17 28/08/17 31/05/17 -
Price 1.03 1.18 1.10 1.20 1.52 1.58 1.56 -
P/RPS 1.49 2.44 4.57 1.00 1.96 2.92 5.19 -56.44%
P/EPS 12.16 20.27 41.59 8.03 15.49 23.44 41.57 -55.90%
EY 8.22 4.93 2.40 12.45 6.45 4.27 2.41 126.41%
DY 0.00 0.00 0.00 5.42 0.00 0.00 0.00 -
P/NAPS 0.73 0.84 0.76 0.85 1.09 1.15 1.12 -24.80%

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