[MAHSING] YoY Cumulative 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- 52.78%
YoY- 24.34%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 2,154,949 2,215,437 2,335,370 2,060,772 1,435,389 1,333,818 1,148,570 11.04%
PBT 359,173 370,094 358,308 345,590 280,359 243,239 181,400 12.04%
Tax -87,456 -95,177 -86,557 -85,055 -70,872 -66,825 -53,339 8.58%
NP 271,717 274,917 271,751 260,535 209,487 176,414 128,061 13.34%
-
NP to SH 273,120 275,745 273,786 261,015 209,918 175,218 127,524 13.52%
-
Tax Rate 24.35% 25.72% 24.16% 24.61% 25.28% 27.47% 29.40% -
Total Cost 1,883,232 1,940,520 2,063,619 1,800,237 1,225,902 1,157,404 1,020,509 10.74%
-
Net Worth 3,897,736 3,204,526 3,105,557 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 3,105,557 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 7.01% 8.60% 8.82% 18.17% 12.47% 14.90% 12.37% -
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 77.40 91.95 94.00 143.45 112.55 159.94 138.16 -9.19%
EPS 9.81 9.92 11.02 13.52 16.46 21.01 15.34 -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 84.82 87.20 91.92 81.12 56.50 52.50 45.21 11.04%
EPS 10.75 10.85 10.78 10.27 8.26 6.90 5.02 13.51%
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 1.93 1.76 1.39 1.69 1.96 1.32 1.28 7.07%
P/EPS 15.19 14.16 11.89 13.37 13.43 10.04 11.54 4.68%
EY 6.58 7.06 8.41 7.48 7.45 9.96 8.67 -4.48%
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 1.96 1.65 1.49 1.61 1.92 1.43 1.40 5.76%
P/EPS 15.49 13.28 12.70 12.71 13.12 10.90 12.65 3.43%
EY 6.45 7.53 7.87 7.87 7.62 9.17 7.91 -3.34%
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