[MAHSING] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 5.89%
YoY- 35.05%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 760,842 742,180 773,136 843,951 570,207 441,442 422,126 10.30%
PBT 113,110 112,845 145,385 126,041 91,145 72,284 57,228 12.01%
Tax -25,666 -27,450 -32,502 -31,666 -21,371 -16,930 -16,652 7.46%
NP 87,444 85,395 112,883 94,375 69,774 55,354 40,576 13.63%
-
NP to SH 88,775 85,612 112,891 95,481 70,698 55,399 41,032 13.71%
-
Tax Rate 22.69% 24.33% 22.36% 25.12% 23.45% 23.42% 29.10% -
Total Cost 673,398 656,785 660,253 749,576 500,433 386,088 381,550 9.92%
-
Net Worth 3,440,208 3,279,783 3,129,174 1,475,532 1,916,762 1,242,280 1,073,656 21.39%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 157,474 156,754 156,458 95,909 111,116 63,792 91,552 9.45%
Div Payout % 177.39% 183.10% 138.59% 100.45% 157.17% 115.15% 223.12% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 3,440,208 3,279,783 3,129,174 1,475,532 1,916,762 1,242,280 1,073,656 21.39%
NOSH 2,426,033 2,411,605 2,407,057 1,475,532 1,388,958 839,378 832,292 19.49%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 11.49% 11.51% 14.60% 11.18% 12.24% 12.54% 9.61% -
ROE 2.58% 2.61% 3.61% 6.47% 3.69% 4.46% 3.82% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 31.40 30.78 32.12 57.20 41.05 52.59 50.72 -7.67%
EPS 2.74 3.55 4.69 4.84 5.09 6.60 4.93 -9.31%
DPS 6.50 6.50 6.50 6.50 8.00 7.60 11.00 -8.38%
NAPS 1.42 1.36 1.30 1.00 1.38 1.48 1.29 1.61%
Adjusted Per Share Value based on latest NOSH - 1,475,532
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 29.95 29.21 30.43 33.22 22.44 17.38 16.62 10.30%
EPS 3.49 3.37 4.44 3.76 2.78 2.18 1.62 13.63%
DPS 6.20 6.17 6.16 3.78 4.37 2.51 3.60 9.47%
NAPS 1.3541 1.291 1.2317 0.5808 0.7545 0.489 0.4226 21.39%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.45 1.43 1.45 2.26 2.26 2.07 2.10 -
P/RPS 4.62 4.65 4.51 3.95 5.51 3.94 4.14 1.84%
P/EPS 39.57 40.28 30.92 34.93 44.40 31.36 42.60 -1.22%
EY 2.53 2.48 3.23 2.86 2.25 3.19 2.35 1.23%
DY 4.48 4.55 4.48 2.88 3.54 3.67 5.24 -2.57%
P/NAPS 1.02 1.05 1.12 2.26 1.64 1.40 1.63 -7.50%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 26/02/16 16/02/15 28/02/14 27/02/13 28/02/12 -
Price 1.20 1.46 1.31 2.00 2.07 2.05 2.15 -
P/RPS 3.82 4.74 4.08 3.50 5.04 3.90 4.24 -1.72%
P/EPS 32.75 41.13 27.93 30.91 40.67 31.06 43.61 -4.65%
EY 3.05 2.43 3.58 3.24 2.46 3.22 2.29 4.88%
DY 5.42 4.45 4.96 3.25 3.86 3.71 5.12 0.95%
P/NAPS 0.85 1.07 1.01 2.00 1.50 1.39 1.67 -10.63%

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