[MAHSING] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 4.71%
YoY- 8.47%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 2,192,933 2,915,791 2,957,617 3,108,506 2,904,723 2,005,596 1,775,260 3.58%
PBT 347,610 472,283 482,939 503,693 471,631 371,504 315,523 1.62%
Tax -76,991 -113,122 -122,627 -119,059 -116,721 -92,243 -83,755 -1.39%
NP 270,619 359,161 360,312 384,634 354,910 279,261 231,768 2.61%
-
NP to SH 271,582 361,895 361,357 386,677 356,496 280,616 230,617 2.76%
-
Tax Rate 22.15% 23.95% 25.39% 23.64% 24.75% 24.83% 26.54% -
Total Cost 1,922,314 2,556,630 2,597,305 2,723,872 2,549,813 1,726,335 1,543,492 3.72%
-
Net Worth 3,495,869 3,440,208 3,279,783 3,129,174 1,475,532 1,916,762 1,242,280 18.81%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 109,245 157,474 156,754 156,458 95,909 111,116 63,792 9.37%
Div Payout % 40.23% 43.51% 43.38% 40.46% 26.90% 39.60% 27.66% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 3,495,869 3,440,208 3,279,783 3,129,174 1,475,532 1,916,762 1,242,280 18.81%
NOSH 2,427,687 2,426,033 2,411,605 2,407,057 1,475,532 1,388,958 839,378 19.35%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 12.34% 12.32% 12.18% 12.37% 12.22% 13.92% 13.06% -
ROE 7.77% 10.52% 11.02% 12.36% 24.16% 14.64% 18.56% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 90.33 120.35 122.64 129.14 196.86 144.40 211.50 -13.21%
EPS 11.19 14.94 14.98 16.06 24.16 20.20 27.47 -13.89%
DPS 4.50 6.50 6.50 6.50 6.50 8.00 7.60 -8.36%
NAPS 1.44 1.42 1.36 1.30 1.00 1.38 1.48 -0.45%
Adjusted Per Share Value based on latest NOSH - 2,407,057
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 85.82 114.10 115.74 121.64 113.67 78.48 69.47 3.58%
EPS 10.63 14.16 14.14 15.13 13.95 10.98 9.02 2.77%
DPS 4.28 6.16 6.13 6.12 3.75 4.35 2.50 9.37%
NAPS 1.368 1.3462 1.2835 1.2245 0.5774 0.7501 0.4861 18.81%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.915 1.45 1.43 1.45 2.26 2.26 2.07 -
P/RPS 1.01 1.20 1.17 1.12 1.15 1.57 0.98 0.50%
P/EPS 8.18 9.71 9.54 9.03 9.35 11.19 7.53 1.38%
EY 12.23 10.30 10.48 11.08 10.69 8.94 13.27 -1.35%
DY 4.92 4.48 4.55 4.48 2.88 3.54 3.67 5.00%
P/NAPS 0.64 1.02 1.05 1.12 2.26 1.64 1.40 -12.22%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 28/02/17 26/02/16 16/02/15 28/02/14 27/02/13 -
Price 1.00 1.20 1.48 1.31 2.00 2.07 2.05 -
P/RPS 1.11 1.00 1.21 1.01 1.02 1.43 0.97 2.27%
P/EPS 8.94 8.03 9.88 8.15 8.28 10.25 7.46 3.06%
EY 11.19 12.45 10.12 12.26 12.08 9.76 13.40 -2.95%
DY 4.50 5.42 4.39 4.96 3.25 3.86 3.71 3.26%
P/NAPS 0.69 0.85 1.09 1.01 2.00 1.50 1.39 -11.01%

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