[MAHSING] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -70.14%
YoY- 20.59%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,904,723 2,060,772 1,347,218 642,199 2,005,596 1,435,389 898,892 118.10%
PBT 471,631 345,590 226,299 111,376 371,504 280,359 188,239 84.16%
Tax -116,721 -85,055 -55,659 -27,722 -92,243 -70,872 -48,838 78.47%
NP 354,910 260,535 170,640 83,654 279,261 209,487 139,401 86.13%
-
NP to SH 356,496 261,015 170,849 83,780 280,616 209,918 139,300 86.77%
-
Tax Rate 24.75% 24.61% 24.60% 24.89% 24.83% 25.28% 25.94% -
Total Cost 2,549,813 1,800,237 1,176,578 558,545 1,726,335 1,225,902 759,491 123.71%
-
Net Worth 2,242,370 1,436,553 1,421,752 1,414,595 1,799,489 1,683,425 1,845,848 13.81%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 94,034 - - - 104,318 - - -
Div Payout % 26.38% - - - 37.17% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,242,370 1,436,553 1,421,752 1,414,595 1,799,489 1,683,425 1,845,848 13.81%
NOSH 1,446,690 1,436,553 1,421,752 1,414,595 1,303,977 1,275,322 1,230,565 11.35%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.22% 12.64% 12.67% 13.03% 13.92% 14.59% 15.51% -
ROE 15.90% 18.17% 12.02% 5.92% 15.59% 12.47% 7.55% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 200.78 143.45 94.76 45.40 153.81 112.55 73.05 95.85%
EPS 18.35 13.52 8.92 5.49 21.52 16.46 11.32 37.87%
DPS 6.50 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.55 1.00 1.00 1.00 1.38 1.32 1.50 2.20%
Adjusted Per Share Value based on latest NOSH - 1,414,595
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 113.67 80.64 52.72 25.13 78.48 56.17 35.18 118.09%
EPS 13.95 10.21 6.69 3.28 10.98 8.21 5.45 86.79%
DPS 3.68 0.00 0.00 0.00 4.08 0.00 0.00 -
NAPS 0.8775 0.5622 0.5564 0.5536 0.7042 0.6588 0.7223 13.81%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.26 2.43 2.28 2.18 2.26 2.21 2.90 -
P/RPS 1.13 1.69 2.41 4.80 1.47 1.96 3.97 -56.63%
P/EPS 9.17 13.37 18.97 36.81 10.50 13.43 25.62 -49.49%
EY 10.90 7.48 5.27 2.72 9.52 7.45 3.90 98.04%
DY 2.88 0.00 0.00 0.00 3.54 0.00 0.00 -
P/NAPS 1.46 2.43 2.28 2.18 1.64 1.67 1.93 -16.93%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 20/11/14 29/08/14 29/05/14 28/02/14 11/11/13 27/08/13 -
Price 2.00 2.31 2.45 2.26 2.07 2.16 2.11 -
P/RPS 1.00 1.61 2.59 4.98 1.35 1.92 2.89 -50.61%
P/EPS 8.12 12.71 20.39 38.16 9.62 13.12 18.64 -42.44%
EY 12.32 7.87 4.90 2.62 10.40 7.62 5.36 73.90%
DY 3.25 0.00 0.00 0.00 3.86 0.00 0.00 -
P/NAPS 1.29 2.31 2.45 2.26 1.50 1.64 1.41 -5.74%

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