[MAHSING] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -4.25%
YoY- 10.85%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 2,348,060 2,901,370 2,966,144 3,129,254 2,694,436 1,797,784 1,825,950 4.27%
PBT 364,460 481,082 493,330 495,252 452,598 376,478 334,244 1.45%
Tax -81,340 -120,896 -126,486 -119,532 -111,318 -97,676 -93,984 -2.37%
NP 283,120 360,186 366,844 375,720 341,280 278,802 240,260 2.77%
-
NP to SH 282,664 361,622 367,708 378,768 341,698 278,600 239,972 2.76%
-
Tax Rate 22.32% 25.13% 25.64% 24.14% 24.60% 25.94% 28.12% -
Total Cost 2,064,940 2,541,184 2,599,300 2,753,534 2,353,156 1,518,982 1,585,690 4.49%
-
Net Worth 3,398,761 3,675,238 3,479,042 2,793,073 1,421,752 1,845,848 1,132,414 20.09%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 3,398,761 3,675,238 3,479,042 2,793,073 1,421,752 1,845,848 1,132,414 20.09%
NOSH 2,427,687 2,682,655 2,676,186 2,270,791 1,421,752 1,230,565 832,657 19.51%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 12.06% 12.41% 12.37% 12.01% 12.67% 15.51% 13.16% -
ROE 8.32% 9.84% 10.57% 13.56% 24.03% 15.09% 21.19% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 96.72 108.15 110.83 137.80 189.52 146.09 219.29 -12.74%
EPS 8.30 13.48 13.74 16.68 17.84 22.64 28.82 -18.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.37 1.30 1.23 1.00 1.50 1.36 0.48%
Adjusted Per Share Value based on latest NOSH - 2,400,291
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 92.42 114.20 116.75 123.17 106.06 70.76 71.87 4.27%
EPS 11.13 14.23 14.47 14.91 13.45 10.97 9.45 2.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3378 1.4466 1.3694 1.0994 0.5596 0.7266 0.4457 20.09%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.07 1.62 1.47 1.65 2.28 2.90 2.05 -
P/RPS 1.11 1.50 1.33 1.20 1.20 1.99 0.93 2.99%
P/EPS 9.19 12.02 10.70 9.89 9.49 12.81 7.11 4.36%
EY 10.88 8.32 9.35 10.11 10.54 7.81 14.06 -4.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.18 1.13 1.34 2.28 1.93 1.51 -10.80%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 28/08/17 25/08/16 26/08/15 29/08/14 27/08/13 16/08/12 -
Price 1.18 1.58 1.61 1.44 2.45 2.11 2.38 -
P/RPS 1.22 1.46 1.45 1.04 1.29 1.44 1.09 1.89%
P/EPS 10.13 11.72 11.72 8.63 10.19 9.32 8.26 3.45%
EY 9.87 8.53 8.53 11.58 9.81 10.73 12.11 -3.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.15 1.24 1.17 2.45 1.41 1.75 -11.50%

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