[MAHSING] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -75.42%
YoY- -3.9%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 2,957,617 2,215,437 1,483,072 709,173 3,108,506 2,335,370 1,564,627 52.58%
PBT 482,939 370,094 246,665 126,376 503,693 358,308 247,626 55.78%
Tax -122,627 -95,177 -63,243 -31,905 -119,059 -86,557 -59,766 61.11%
NP 360,312 274,917 183,422 94,471 384,634 271,751 187,860 54.06%
-
NP to SH 361,357 275,745 183,854 95,035 386,677 273,786 189,384 53.53%
-
Tax Rate 25.39% 25.72% 25.64% 25.25% 23.64% 24.16% 24.14% -
Total Cost 2,597,305 1,940,520 1,299,650 614,702 2,723,872 2,063,619 1,376,767 52.38%
-
Net Worth 3,648,444 3,204,526 3,479,042 3,974,734 3,195,677 3,105,557 2,793,073 19.39%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 174,374 - - - 159,783 - - -
Div Payout % 48.26% - - - 41.32% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 3,648,444 3,204,526 3,479,042 3,974,734 3,195,677 3,105,557 2,793,073 19.39%
NOSH 2,682,679 2,409,421 2,676,186 2,988,521 2,458,213 2,484,446 2,270,791 11.69%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 12.18% 12.41% 12.37% 13.32% 12.37% 11.64% 12.01% -
ROE 9.90% 8.60% 5.28% 2.39% 12.10% 8.82% 6.78% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 110.25 91.95 55.42 23.73 126.45 94.00 68.90 36.61%
EPS 13.47 9.92 6.87 3.18 15.73 11.02 8.34 37.45%
DPS 6.50 0.00 0.00 0.00 6.50 0.00 0.00 -
NAPS 1.36 1.33 1.30 1.33 1.30 1.25 1.23 6.89%
Adjusted Per Share Value based on latest NOSH - 2,988,521
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 116.42 87.20 58.38 27.91 122.36 91.92 61.59 52.58%
EPS 14.22 10.85 7.24 3.74 15.22 10.78 7.45 53.57%
DPS 6.86 0.00 0.00 0.00 6.29 0.00 0.00 -
NAPS 1.4361 1.2614 1.3694 1.5645 1.2579 1.2224 1.0994 19.39%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.43 1.62 1.47 1.42 1.45 1.31 1.65 -
P/RPS 1.30 1.76 2.65 5.98 1.15 1.39 2.39 -33.24%
P/EPS 10.62 14.16 21.40 44.65 9.22 11.89 19.78 -33.81%
EY 9.42 7.06 4.67 2.24 10.85 8.41 5.05 51.24%
DY 4.55 0.00 0.00 0.00 4.48 0.00 0.00 -
P/NAPS 1.05 1.22 1.13 1.07 1.12 1.05 1.34 -14.94%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 25/11/16 25/08/16 26/05/16 26/02/16 27/11/15 26/08/15 -
Price 1.46 1.52 1.61 1.50 1.31 1.40 1.44 -
P/RPS 1.32 1.65 2.91 6.32 1.04 1.49 2.09 -26.28%
P/EPS 10.84 13.28 23.44 47.17 8.33 12.70 17.27 -26.58%
EY 9.23 7.53 4.27 2.12 12.01 7.87 5.79 36.27%
DY 4.45 0.00 0.00 0.00 4.96 0.00 0.00 -
P/NAPS 1.07 1.14 1.24 1.13 1.01 1.12 1.17 -5.75%

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