[MAHSING] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 3.56%
YoY- 27.68%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 780,484 784,143 843,951 713,554 705,019 642,199 570,207 23.34%
PBT 117,180 130,446 126,041 119,291 114,923 111,376 91,145 18.28%
Tax -27,209 -32,557 -31,666 -29,396 -27,937 -27,722 -21,371 17.52%
NP 89,971 97,889 94,375 89,895 86,986 83,654 69,774 18.52%
-
NP to SH 90,491 98,893 95,481 90,166 87,069 83,780 70,698 17.94%
-
Tax Rate 23.22% 24.96% 25.12% 24.64% 24.31% 24.89% 23.45% -
Total Cost 690,513 686,254 749,576 623,659 618,033 558,545 500,433 24.01%
-
Net Worth 2,952,358 2,605,067 1,475,532 1,466,535 1,428,920 1,414,595 1,916,762 33.47%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 95,909 - - - 111,116 -
Div Payout % - - 100.45% - - - 157.17% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,952,358 2,605,067 1,475,532 1,466,535 1,428,920 1,414,595 1,916,762 33.47%
NOSH 2,400,291 1,659,278 1,475,532 1,466,535 1,428,920 1,414,595 1,388,958 44.15%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 11.53% 12.48% 11.18% 12.60% 12.34% 13.03% 12.24% -
ROE 3.07% 3.80% 6.47% 6.15% 6.09% 5.92% 3.69% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 32.52 47.26 57.20 48.66 49.34 45.40 41.05 -14.41%
EPS 3.77 5.96 4.84 4.59 4.53 5.49 5.09 -18.18%
DPS 0.00 0.00 6.50 0.00 0.00 0.00 8.00 -
NAPS 1.23 1.57 1.00 1.00 1.00 1.00 1.38 -7.40%
Adjusted Per Share Value based on latest NOSH - 1,466,535
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 30.49 30.63 32.97 27.87 27.54 25.08 22.27 23.36%
EPS 3.53 3.86 3.73 3.52 3.40 3.27 2.76 17.87%
DPS 0.00 0.00 3.75 0.00 0.00 0.00 4.34 -
NAPS 1.1532 1.0175 0.5763 0.5728 0.5581 0.5525 0.7487 33.47%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.65 2.06 2.26 2.43 2.28 2.18 2.26 -
P/RPS 5.07 4.36 3.95 4.99 4.62 4.80 5.51 -5.41%
P/EPS 43.77 34.56 34.93 39.52 37.42 36.81 44.40 -0.95%
EY 2.28 2.89 2.86 2.53 2.67 2.72 2.25 0.88%
DY 0.00 0.00 2.88 0.00 0.00 0.00 3.54 -
P/NAPS 1.34 1.31 2.26 2.43 2.28 2.18 1.64 -12.63%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/05/15 16/02/15 20/11/14 29/08/14 29/05/14 28/02/14 -
Price 1.44 2.12 2.00 2.31 2.45 2.26 2.07 -
P/RPS 4.43 4.49 3.50 4.75 4.97 4.98 5.04 -8.26%
P/EPS 38.20 35.57 30.91 37.57 40.21 38.16 40.67 -4.10%
EY 2.62 2.81 3.24 2.66 2.49 2.62 2.46 4.30%
DY 0.00 0.00 3.25 0.00 0.00 0.00 3.86 -
P/NAPS 1.17 1.35 2.00 2.31 2.45 2.26 1.50 -15.30%

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