[MAHSING] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -82.26%
YoY- -29.0%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 2,192,933 1,678,286 1,174,030 584,755 2,915,791 2,154,949 1,450,685 31.61%
PBT 347,610 263,530 182,230 86,141 472,283 359,173 240,541 27.73%
Tax -76,991 -58,295 -40,670 -21,477 -113,122 -87,456 -60,448 17.44%
NP 270,619 205,235 141,560 64,664 359,161 271,717 180,093 31.09%
-
NP to SH 271,582 205,565 141,332 64,200 361,895 273,120 180,811 31.05%
-
Tax Rate 22.15% 22.12% 22.32% 24.93% 23.95% 24.35% 25.13% -
Total Cost 1,922,314 1,473,051 1,032,470 520,091 2,556,630 1,883,232 1,270,592 31.68%
-
Net Worth 3,495,869 3,447,315 3,398,761 3,495,345 3,440,208 3,897,736 3,675,238 -3.27%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 109,245 - - - 157,474 - - -
Div Payout % 40.23% - - - 43.51% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 3,495,869 3,447,315 3,398,761 3,495,345 3,440,208 3,897,736 3,675,238 -3.27%
NOSH 2,427,687 2,427,687 2,427,687 2,427,687 2,426,033 2,784,097 2,682,655 -6.42%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 12.34% 12.23% 12.06% 11.06% 12.32% 12.61% 12.41% -
ROE 7.77% 5.96% 4.16% 1.84% 10.52% 7.01% 4.92% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 90.33 69.13 48.36 24.09 120.35 77.40 54.08 40.64%
EPS 7.83 6.04 4.15 1.89 12.54 9.81 6.74 10.47%
DPS 4.50 0.00 0.00 0.00 6.50 0.00 0.00 -
NAPS 1.44 1.42 1.40 1.44 1.42 1.40 1.37 3.36%
Adjusted Per Share Value based on latest NOSH - 2,427,687
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 85.66 65.55 45.86 22.84 113.89 84.17 56.66 31.62%
EPS 10.61 8.03 5.52 2.51 14.14 10.67 7.06 31.10%
DPS 4.27 0.00 0.00 0.00 6.15 0.00 0.00 -
NAPS 1.3655 1.3465 1.3276 1.3653 1.3438 1.5225 1.4356 -3.27%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.915 1.02 1.07 1.00 1.45 1.49 1.62 -
P/RPS 1.01 1.48 2.21 4.15 1.20 1.93 3.00 -51.50%
P/EPS 8.18 12.05 18.38 37.81 9.71 15.19 24.04 -51.16%
EY 12.23 8.30 5.44 2.64 10.30 6.58 4.16 104.81%
DY 4.92 0.00 0.00 0.00 4.48 0.00 0.00 -
P/NAPS 0.64 0.72 0.76 0.69 1.02 1.06 1.18 -33.41%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 16/11/18 30/08/18 31/05/18 28/02/18 29/11/17 28/08/17 -
Price 1.00 1.03 1.18 1.10 1.20 1.52 1.58 -
P/RPS 1.11 1.49 2.44 4.57 1.00 1.96 2.92 -47.43%
P/EPS 8.94 12.16 20.27 41.59 8.03 15.49 23.44 -47.31%
EY 11.19 8.22 4.93 2.40 12.45 6.45 4.27 89.74%
DY 4.50 0.00 0.00 0.00 5.42 0.00 0.00 -
P/NAPS 0.69 0.73 0.84 0.76 0.85 1.09 1.15 -28.79%

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