[MAHSING] YoY 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- 3.56%
YoY- 27.68%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
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 704,264 732,365 770,743 713,554 536,497 420,843 420,696 8.95%
PBT 118,632 123,429 110,682 119,291 92,120 76,117 61,226 11.64%
Tax -27,008 -31,934 -26,791 -29,396 -22,034 -19,833 -17,738 7.25%
NP 91,624 91,495 83,891 89,895 70,086 56,284 43,488 13.21%
-
NP to SH 92,309 91,891 84,402 90,166 70,618 55,232 43,224 13.46%
-
Tax Rate 22.77% 25.87% 24.21% 24.64% 23.92% 26.06% 28.97% -
Total Cost 612,640 640,870 686,852 623,659 466,411 364,559 377,208 8.41%
-
Net Worth 4,209,530 3,204,526 3,850,456 1,466,535 1,803,012 1,178,171 1,030,726 26.40%
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 4,209,530 3,204,526 3,850,456 1,466,535 1,803,012 1,178,171 1,030,726 26.40%
NOSH 3,006,807 2,409,421 3,080,364 1,466,535 1,365,918 835,582 831,230 23.87%
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 13.01% 12.49% 10.88% 12.60% 13.06% 13.37% 10.34% -
ROE 2.19% 2.87% 2.19% 6.15% 3.92% 4.69% 4.19% -
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 23.42 30.40 25.02 48.66 39.28 50.37 50.61 -12.04%
EPS 3.07 3.05 2.74 4.59 5.17 6.61 5.20 -8.40%
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 27.51 28.61 30.11 27.87 20.96 16.44 16.43 8.96%
EPS 3.61 3.59 3.30 3.52 2.76 2.16 1.69 13.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6443 1.2517 1.504 0.5728 0.7043 0.4602 0.4026 26.40%
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 6.36 5.33 5.24 4.99 5.63 4.19 3.50 10.45%
P/EPS 48.53 42.48 47.81 39.52 42.75 31.92 34.04 6.08%
EY 2.06 2.35 2.09 2.53 2.34 3.13 2.94 -5.75%
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 6.49 5.00 5.60 4.75 5.50 4.55 3.83 9.17%
P/EPS 49.51 39.85 51.09 37.57 41.78 34.64 37.31 4.82%
EY 2.02 2.51 1.96 2.66 2.39 2.89 2.68 -4.59%
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