[MAHSING] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 5.1%
YoY- 22.8%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 2,971,986 3,033,536 3,046,667 2,224,652 1,740,628 1,716,716 1,183,551 16.56%
PBT 477,135 499,623 490,701 390,863 323,356 264,623 194,341 16.13%
Tax -121,172 -118,407 -121,556 -97,365 -82,148 -77,913 -55,663 13.82%
NP 355,963 381,216 369,145 293,498 241,208 186,710 138,678 16.99%
-
NP to SH 356,743 382,819 371,609 294,922 240,171 187,308 131,355 18.10%
-
Tax Rate 25.40% 23.70% 24.77% 24.91% 25.40% 29.44% 28.64% -
Total Cost 2,616,023 2,652,320 2,677,522 1,931,154 1,499,420 1,530,006 1,044,873 16.51%
-
Net Worth 3,349,096 3,974,734 1,659,278 1,414,595 1,347,214 1,131,822 964,745 23.02%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 156,754 156,458 95,909 111,116 63,792 91,552 63,198 16.33%
Div Payout % 43.94% 40.87% 25.81% 37.68% 26.56% 48.88% 48.11% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 3,349,096 3,974,734 1,659,278 1,414,595 1,347,214 1,131,822 964,745 23.02%
NOSH 2,409,422 2,988,521 1,659,278 1,414,595 880,532 832,222 831,676 19.37%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 11.98% 12.57% 12.12% 13.19% 13.86% 10.88% 11.72% -
ROE 10.65% 9.63% 22.40% 20.85% 17.83% 16.55% 13.62% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 123.35 101.51 183.61 157.26 197.68 206.28 142.31 -2.35%
EPS 14.81 12.81 22.40 20.85 27.28 22.51 15.79 -1.06%
DPS 6.50 5.24 5.78 7.86 7.24 11.00 7.60 -2.56%
NAPS 1.39 1.33 1.00 1.00 1.53 1.36 1.16 3.05%
Adjusted Per Share Value based on latest NOSH - 1,414,595
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 116.09 118.49 119.00 86.90 67.99 67.06 46.23 16.56%
EPS 13.93 14.95 14.52 11.52 9.38 7.32 5.13 18.09%
DPS 6.12 6.11 3.75 4.34 2.49 3.58 2.47 16.30%
NAPS 1.3082 1.5525 0.6481 0.5525 0.5262 0.4421 0.3768 23.03%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.45 1.42 2.06 2.18 2.30 2.07 2.50 -
P/RPS 1.18 1.40 1.12 1.39 1.16 1.00 1.76 -6.44%
P/EPS 9.79 11.09 9.20 10.46 8.43 9.20 15.83 -7.69%
EY 10.21 9.02 10.87 9.56 11.86 10.87 6.32 8.31%
DY 4.48 3.69 2.81 3.60 3.15 5.31 3.04 6.66%
P/NAPS 1.04 1.07 2.06 2.18 1.50 1.52 2.16 -11.45%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 26/05/16 28/05/15 29/05/14 28/05/13 28/05/12 25/05/11 -
Price 1.56 1.50 2.12 2.26 3.21 1.98 2.60 -
P/RPS 1.26 1.48 1.15 1.44 1.62 0.96 1.83 -6.02%
P/EPS 10.54 11.71 9.47 10.84 11.77 8.80 16.46 -7.15%
EY 9.49 8.54 10.56 9.22 8.50 11.37 6.07 7.72%
DY 4.17 3.49 2.73 3.48 2.26 5.56 2.92 6.11%
P/NAPS 1.12 1.13 2.12 2.26 2.10 1.46 2.24 -10.90%

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