[MAHSING] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -6.73%
YoY- -6.39%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 773,899 709,173 773,136 770,743 780,484 784,143 843,951 -5.61%
PBT 120,289 126,376 145,385 110,682 117,180 130,446 126,041 -3.06%
Tax -31,338 -31,905 -32,502 -26,791 -27,209 -32,557 -31,666 -0.69%
NP 88,951 94,471 112,883 83,891 89,971 97,889 94,375 -3.87%
-
NP to SH 88,819 95,035 112,891 84,402 90,491 98,893 95,481 -4.71%
-
Tax Rate 26.05% 25.25% 22.36% 24.21% 23.22% 24.96% 25.12% -
Total Cost 684,948 614,702 660,253 686,852 690,513 686,254 749,576 -5.83%
-
Net Worth 3,129,124 3,974,734 3,129,174 3,850,456 2,952,358 2,605,067 1,475,532 65.13%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 156,458 - - - 95,909 -
Div Payout % - - 138.59% - - - 100.45% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 3,129,124 3,974,734 3,129,174 3,850,456 2,952,358 2,605,067 1,475,532 65.13%
NOSH 2,407,018 2,988,521 2,407,057 3,080,364 2,400,291 1,659,278 1,475,532 38.61%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 11.49% 13.32% 14.60% 10.88% 11.53% 12.48% 11.18% -
ROE 2.84% 2.39% 3.61% 2.19% 3.07% 3.80% 6.47% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 32.15 23.73 32.12 25.02 32.52 47.26 57.20 -31.91%
EPS 3.69 3.18 4.69 2.74 3.77 5.96 4.84 -16.55%
DPS 0.00 0.00 6.50 0.00 0.00 0.00 6.50 -
NAPS 1.30 1.33 1.30 1.25 1.23 1.57 1.00 19.13%
Adjusted Per Share Value based on latest NOSH - 3,080,364
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 30.28 27.75 30.25 30.16 30.54 30.69 33.03 -5.63%
EPS 3.48 3.72 4.42 3.30 3.54 3.87 3.74 -4.69%
DPS 0.00 0.00 6.12 0.00 0.00 0.00 3.75 -
NAPS 1.2245 1.5554 1.2245 1.5068 1.1553 1.0194 0.5774 65.14%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.47 1.42 1.45 1.31 1.65 2.06 2.26 -
P/RPS 4.57 5.98 4.51 5.24 5.07 4.36 3.95 10.21%
P/EPS 39.84 44.65 30.92 47.81 43.77 34.56 34.93 9.17%
EY 2.51 2.24 3.23 2.09 2.28 2.89 2.86 -8.34%
DY 0.00 0.00 4.48 0.00 0.00 0.00 2.88 -
P/NAPS 1.13 1.07 1.12 1.05 1.34 1.31 2.26 -37.03%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 26/02/16 27/11/15 26/08/15 28/05/15 16/02/15 -
Price 1.61 1.50 1.31 1.40 1.44 2.12 2.00 -
P/RPS 5.01 6.32 4.08 5.60 4.43 4.49 3.50 27.04%
P/EPS 43.63 47.17 27.93 51.09 38.20 35.57 30.91 25.85%
EY 2.29 2.12 3.58 1.96 2.62 2.81 3.24 -20.67%
DY 0.00 0.00 4.96 0.00 0.00 0.00 3.25 -
P/NAPS 1.24 1.13 1.01 1.12 1.17 1.35 2.00 -27.31%

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