[MAHSING] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 3.93%
YoY- 24.69%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 784,143 843,951 713,554 705,019 642,199 570,207 536,497 28.82%
PBT 130,446 126,041 119,291 114,923 111,376 91,145 92,120 26.12%
Tax -32,557 -31,666 -29,396 -27,937 -27,722 -21,371 -22,034 29.75%
NP 97,889 94,375 89,895 86,986 83,654 69,774 70,086 24.97%
-
NP to SH 98,893 95,481 90,166 87,069 83,780 70,698 70,618 25.19%
-
Tax Rate 24.96% 25.12% 24.64% 24.31% 24.89% 23.45% 23.92% -
Total Cost 686,254 749,576 623,659 618,033 558,545 500,433 466,411 29.39%
-
Net Worth 2,605,067 1,475,532 1,466,535 1,428,920 1,414,595 1,916,762 1,803,012 27.83%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 95,909 - - - 111,116 - -
Div Payout % - 100.45% - - - 157.17% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 2,605,067 1,475,532 1,466,535 1,428,920 1,414,595 1,916,762 1,803,012 27.83%
NOSH 1,659,278 1,475,532 1,466,535 1,428,920 1,414,595 1,388,958 1,365,918 13.86%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 12.48% 11.18% 12.60% 12.34% 13.03% 12.24% 13.06% -
ROE 3.80% 6.47% 6.15% 6.09% 5.92% 3.69% 3.92% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 47.26 57.20 48.66 49.34 45.40 41.05 39.28 13.13%
EPS 5.96 4.84 4.59 4.53 5.49 5.09 5.17 9.95%
DPS 0.00 6.50 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.57 1.00 1.00 1.00 1.00 1.38 1.32 12.26%
Adjusted Per Share Value based on latest NOSH - 1,428,920
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 30.87 33.22 28.09 27.75 25.28 22.44 21.12 28.82%
EPS 3.89 3.76 3.55 3.43 3.30 2.78 2.78 25.12%
DPS 0.00 3.78 0.00 0.00 0.00 4.37 0.00 -
NAPS 1.0254 0.5808 0.5773 0.5624 0.5568 0.7545 0.7097 27.83%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.06 2.26 2.43 2.28 2.18 2.26 2.21 -
P/RPS 4.36 3.95 4.99 4.62 4.80 5.51 5.63 -15.68%
P/EPS 34.56 34.93 39.52 37.42 36.81 44.40 42.75 -13.23%
EY 2.89 2.86 2.53 2.67 2.72 2.25 2.34 15.12%
DY 0.00 2.88 0.00 0.00 0.00 3.54 0.00 -
P/NAPS 1.31 2.26 2.43 2.28 2.18 1.64 1.67 -14.95%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 16/02/15 20/11/14 29/08/14 29/05/14 28/02/14 11/11/13 -
Price 2.12 2.00 2.31 2.45 2.26 2.07 2.16 -
P/RPS 4.49 3.50 4.75 4.97 4.98 5.04 5.50 -12.66%
P/EPS 35.57 30.91 37.57 40.21 38.16 40.67 41.78 -10.18%
EY 2.81 3.24 2.66 2.49 2.62 2.46 2.39 11.40%
DY 0.00 3.25 0.00 0.00 0.00 3.86 0.00 -
P/NAPS 1.35 2.00 2.31 2.45 2.26 1.50 1.64 -12.17%

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