[MAHSING] YoY TTM 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- 0.88%
YoY- 0.15%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,530,754 1,789,693 2,192,933 2,915,791 2,957,617 3,108,506 2,904,723 -10.11%
PBT 153,669 270,219 347,610 472,283 482,939 503,693 471,631 -17.03%
Tax -49,623 -67,626 -76,991 -113,122 -122,627 -119,059 -116,721 -13.27%
NP 104,046 202,593 270,619 359,161 360,312 384,634 354,910 -18.47%
-
NP to SH 100,394 200,334 271,582 361,895 361,357 386,677 356,496 -19.02%
-
Tax Rate 32.29% 25.03% 22.15% 23.95% 25.39% 23.64% 24.75% -
Total Cost 1,426,708 1,587,100 1,922,314 2,556,630 2,597,305 2,723,872 2,549,813 -9.21%
-
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 % 40.14% 40.60% 40.23% 43.51% 43.38% 40.46% 26.90% -
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 6.80% 11.32% 12.34% 12.32% 12.18% 12.37% 12.22% -
ROE 2.91% 5.73% 7.77% 10.52% 11.02% 12.36% 24.16% -
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 63.05 73.72 90.33 120.35 122.64 129.14 196.86 -17.26%
EPS 4.14 8.25 11.19 14.94 14.98 16.06 24.16 -25.45%
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 60.25 70.45 86.32 114.77 116.42 122.36 114.33 -10.11%
EPS 3.95 7.89 10.69 14.24 14.22 15.22 14.03 -19.02%
DPS 1.59 3.20 4.30 6.20 6.17 6.16 3.78 -13.42%
NAPS 1.3569 1.376 1.376 1.3541 1.291 1.2317 0.5808 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 1.38 0.96 1.01 1.20 1.17 1.12 1.15 3.08%
P/EPS 21.04 8.54 8.18 9.71 9.54 9.03 9.35 14.45%
EY 4.75 11.71 12.23 10.30 10.48 11.08 10.69 -12.63%
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 0.675 1.00 1.20 1.48 1.31 2.00 -
P/RPS 1.25 0.92 1.11 1.00 1.21 1.01 1.02 3.44%
P/EPS 19.10 8.18 8.94 8.03 9.88 8.15 8.28 14.93%
EY 5.23 12.23 11.19 12.45 10.12 12.26 12.08 -13.01%
DY 2.10 4.96 4.50 5.42 4.39 4.96 3.25 -7.01%
P/NAPS 0.56 0.47 0.69 0.85 1.09 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