[MAHSING] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 18.5%
YoY- 20.59%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 843,951 713,554 705,019 642,199 570,207 536,497 475,749 46.38%
PBT 126,041 119,291 114,923 111,376 91,145 92,120 96,222 19.65%
Tax -31,666 -29,396 -27,937 -27,722 -21,371 -22,034 -26,238 13.31%
NP 94,375 89,895 86,986 83,654 69,774 70,086 69,984 21.99%
-
NP to SH 95,481 90,166 87,069 83,780 70,698 70,618 69,826 23.12%
-
Tax Rate 25.12% 24.64% 24.31% 24.89% 23.45% 23.92% 27.27% -
Total Cost 749,576 623,659 618,033 558,545 500,433 466,411 405,765 50.38%
-
Net Worth 1,475,532 1,466,535 1,428,920 1,414,595 1,916,762 1,803,012 2,025,899 -19.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 95,909 - - - 111,116 - - -
Div Payout % 100.45% - - - 157.17% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,475,532 1,466,535 1,428,920 1,414,595 1,916,762 1,803,012 2,025,899 -19.00%
NOSH 1,475,532 1,466,535 1,428,920 1,414,595 1,388,958 1,365,918 1,350,599 6.05%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 11.18% 12.60% 12.34% 13.03% 12.24% 13.06% 14.71% -
ROE 6.47% 6.15% 6.09% 5.92% 3.69% 3.92% 3.45% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 57.20 48.66 49.34 45.40 41.05 39.28 35.23 38.01%
EPS 4.84 4.59 4.53 5.49 5.09 5.17 5.17 -4.29%
DPS 6.50 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.38 1.32 1.50 -23.62%
Adjusted Per Share Value based on latest NOSH - 1,414,595
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 33.84 28.61 28.27 25.75 22.86 21.51 19.08 46.36%
EPS 3.83 3.62 3.49 3.36 2.83 2.83 2.80 23.15%
DPS 3.85 0.00 0.00 0.00 4.46 0.00 0.00 -
NAPS 0.5917 0.588 0.573 0.5672 0.7686 0.723 0.8123 -18.99%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.26 2.43 2.28 2.18 2.26 2.21 2.90 -
P/RPS 3.95 4.99 4.62 4.80 5.51 5.63 8.23 -38.61%
P/EPS 34.93 39.52 37.42 36.81 44.40 42.75 56.09 -27.01%
EY 2.86 2.53 2.67 2.72 2.25 2.34 1.78 37.06%
DY 2.88 0.00 0.00 0.00 3.54 0.00 0.00 -
P/NAPS 2.26 2.43 2.28 2.18 1.64 1.67 1.93 11.06%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 20/11/14 29/08/14 29/05/14 28/02/14 11/11/13 27/08/13 -
Price 2.00 2.31 2.45 2.26 2.07 2.16 2.11 -
P/RPS 3.50 4.75 4.97 4.98 5.04 5.50 5.99 -30.03%
P/EPS 30.91 37.57 40.21 38.16 40.67 41.78 40.81 -16.86%
EY 3.24 2.66 2.49 2.62 2.46 2.39 2.45 20.41%
DY 3.25 0.00 0.00 0.00 3.86 0.00 0.00 -
P/NAPS 2.00 2.31 2.45 2.26 1.50 1.64 1.41 26.16%

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