[MAHSING] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -3.83%
YoY- 3.69%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 472,781 442,640 514,647 760,842 742,180 773,136 843,951 -9.19%
PBT 47,637 58,292 84,080 113,110 112,845 145,385 126,041 -14.95%
Tax -17,155 -12,021 -18,696 -25,666 -27,450 -32,502 -31,666 -9.70%
NP 30,482 46,271 65,384 87,444 85,395 112,883 94,375 -17.15%
-
NP to SH 28,134 44,987 66,017 88,775 85,612 112,891 95,481 -18.41%
-
Tax Rate 36.01% 20.62% 22.24% 22.69% 24.33% 22.36% 25.12% -
Total Cost 442,299 396,369 449,263 673,398 656,785 660,253 749,576 -8.40%
-
Net Worth 3,447,316 3,495,869 3,495,869 3,440,208 3,279,783 3,129,174 1,475,532 15.17%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 40,299 81,327 109,245 157,474 156,754 156,458 95,909 -13.44%
Div Payout % 143.24% 180.78% 165.48% 177.39% 183.10% 138.59% 100.45% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 3,447,316 3,495,869 3,495,869 3,440,208 3,279,783 3,129,174 1,475,532 15.17%
NOSH 2,427,687 2,427,687 2,427,687 2,426,033 2,411,605 2,407,057 1,475,532 8.64%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.45% 10.45% 12.70% 11.49% 11.51% 14.60% 11.18% -
ROE 0.82% 1.29% 1.89% 2.58% 2.61% 3.61% 6.47% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 19.47 18.23 21.20 31.40 30.78 32.12 57.20 -16.42%
EPS 0.02 0.73 1.79 2.74 3.55 4.69 4.84 -59.90%
DPS 1.66 3.35 4.50 6.50 6.50 6.50 6.50 -20.33%
NAPS 1.42 1.44 1.44 1.42 1.36 1.30 1.00 6.01%
Adjusted Per Share Value based on latest NOSH - 2,426,033
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 18.47 17.29 20.10 29.72 28.99 30.20 32.97 -9.19%
EPS 1.10 1.76 2.58 3.47 3.34 4.41 3.73 -18.39%
DPS 1.57 3.18 4.27 6.15 6.12 6.11 3.75 -13.49%
NAPS 1.3465 1.3655 1.3655 1.3438 1.2811 1.2223 0.5763 15.17%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.87 0.705 0.915 1.45 1.43 1.45 2.26 -
P/RPS 4.47 3.87 4.32 4.62 4.65 4.51 3.95 2.08%
P/EPS 75.07 38.04 33.65 39.57 40.28 30.92 34.93 13.58%
EY 1.33 2.63 2.97 2.53 2.48 3.23 2.86 -11.96%
DY 1.91 4.75 4.92 4.48 4.55 4.48 2.88 -6.60%
P/NAPS 0.61 0.49 0.64 1.02 1.05 1.12 2.26 -19.59%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 28/02/20 27/02/19 28/02/18 28/02/17 26/02/16 16/02/15 -
Price 0.79 0.635 1.00 1.20 1.46 1.31 2.00 -
P/RPS 4.06 3.48 4.72 3.82 4.74 4.08 3.50 2.50%
P/EPS 68.17 34.27 36.77 32.75 41.13 27.93 30.91 14.07%
EY 1.47 2.92 2.72 3.05 2.43 3.58 3.24 -12.33%
DY 2.10 5.28 4.50 5.42 4.45 4.96 3.25 -7.01%
P/NAPS 0.56 0.44 0.69 0.85 1.07 1.01 2.00 -19.10%

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