[MAHSING] QoQ Cumulative 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- -72.26%
YoY- 18.04%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative 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 2,335,370 1,564,627 784,143 2,904,723 2,060,772 1,347,218 74.34%
PBT 503,693 358,308 247,626 130,446 471,631 345,590 226,299 70.22%
Tax -119,059 -86,557 -59,766 -32,557 -116,721 -85,055 -55,659 65.78%
NP 384,634 271,751 187,860 97,889 354,910 260,535 170,640 71.65%
-
NP to SH 386,677 273,786 189,384 98,893 356,496 261,015 170,849 72.12%
-
Tax Rate 23.64% 24.16% 24.14% 24.96% 24.75% 24.61% 24.60% -
Total Cost 2,723,872 2,063,619 1,376,767 686,254 2,549,813 1,800,237 1,176,578 74.73%
-
Net Worth 3,195,677 3,105,557 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 3,105,557 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% 8.82% 6.78% 3.80% 15.90% 18.17% 12.02% -
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 94.00 68.90 47.26 200.78 143.45 94.76 21.14%
EPS 15.73 11.02 8.34 5.96 18.35 13.52 8.92 45.81%
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 121.42 91.22 61.11 30.63 113.46 80.49 52.62 74.35%
EPS 15.10 10.69 7.40 3.86 13.92 10.20 6.67 72.15%
DPS 6.24 0.00 0.00 0.00 3.67 0.00 0.00 -
NAPS 1.2482 1.213 1.091 1.0175 0.8759 0.5611 0.5553 71.34%
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 1.39 2.39 4.36 1.13 1.69 2.41 -38.85%
P/EPS 9.22 11.89 19.78 34.56 9.17 13.37 18.97 -38.10%
EY 10.85 8.41 5.05 2.89 10.90 7.48 5.27 61.62%
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 1.49 2.09 4.49 1.00 1.61 2.59 -45.48%
P/EPS 8.33 12.70 17.27 35.57 8.12 12.71 20.39 -44.85%
EY 12.01 7.87 5.79 2.81 12.32 7.87 4.90 81.49%
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