[MAHSING] YoY Annualized 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- 1.85%
YoY- 24.34%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 2,873,265 2,953,916 3,113,826 2,747,696 1,913,852 1,778,424 1,531,426 11.04%
PBT 478,897 493,458 477,744 460,786 373,812 324,318 241,866 12.04%
Tax -116,608 -126,902 -115,409 -113,406 -94,496 -89,100 -71,118 8.58%
NP 362,289 366,556 362,334 347,380 279,316 235,218 170,748 13.34%
-
NP to SH 364,160 367,660 365,048 348,020 279,890 233,624 170,032 13.52%
-
Tax Rate 24.35% 25.72% 24.16% 24.61% 25.28% 27.47% 29.40% -
Total Cost 2,510,976 2,587,360 2,751,492 2,400,316 1,634,536 1,543,205 1,360,678 10.74%
-
Net Worth 3,897,736 3,204,526 3,105,558 1,436,553 1,683,425 1,175,903 1,030,832 24.79%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 3,897,736 3,204,526 3,105,558 1,436,553 1,683,425 1,175,903 1,030,832 24.79%
NOSH 2,784,097 2,409,421 2,484,446 1,436,553 1,275,322 833,974 831,316 22.29%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 12.61% 12.41% 11.64% 12.64% 14.59% 13.23% 11.15% -
ROE 9.34% 11.47% 11.75% 24.23% 16.63% 19.87% 16.49% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 103.20 122.60 125.33 191.27 150.07 213.25 184.22 -9.19%
EPS 13.08 13.23 14.69 18.03 21.95 28.01 20.45 -7.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.33 1.25 1.00 1.32 1.41 1.24 2.04%
Adjusted Per Share Value based on latest NOSH - 1,466,535
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 113.10 116.27 122.57 108.15 75.33 70.00 60.28 11.04%
EPS 14.33 14.47 14.37 13.70 11.02 9.20 6.69 13.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5342 1.2614 1.2224 0.5655 0.6626 0.4629 0.4058 24.78%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.49 1.62 1.31 2.43 2.21 2.11 1.77 -
P/RPS 1.44 1.32 1.05 1.27 1.47 0.99 0.96 6.98%
P/EPS 11.39 10.62 8.92 10.03 10.07 7.53 8.65 4.68%
EY 8.78 9.42 11.22 9.97 9.93 13.28 11.56 -4.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.22 1.05 2.43 1.67 1.50 1.43 -4.86%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 25/11/16 27/11/15 20/11/14 11/11/13 19/11/12 21/11/11 -
Price 1.52 1.52 1.40 2.31 2.16 2.29 1.94 -
P/RPS 1.47 1.24 1.12 1.21 1.44 1.07 1.05 5.76%
P/EPS 11.62 9.96 9.53 9.54 9.84 8.17 9.49 3.42%
EY 8.61 10.04 10.50 10.49 10.16 12.23 10.54 -3.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.14 1.12 2.31 1.64 1.62 1.56 -5.79%

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