[MAHSING] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 4.24%
YoY- 26.0%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 2,777,004 2,971,986 3,033,536 3,046,667 2,224,652 1,740,628 1,716,716 8.34%
PBT 437,852 477,135 499,623 490,701 390,863 323,356 264,623 8.75%
Tax -104,149 -121,172 -118,407 -121,556 -97,365 -82,148 -77,913 4.95%
NP 333,703 355,963 381,216 369,145 293,498 241,208 186,710 10.15%
-
NP to SH 335,674 356,743 382,819 371,609 294,922 240,171 187,308 10.20%
-
Tax Rate 23.79% 25.40% 23.70% 24.77% 24.91% 25.40% 29.44% -
Total Cost 2,443,301 2,616,023 2,652,320 2,677,522 1,931,154 1,499,420 1,530,006 8.10%
-
Net Worth 3,495,345 3,349,096 3,974,734 1,659,278 1,414,595 1,347,214 1,131,822 20.66%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 157,474 156,754 156,458 95,909 111,116 63,792 91,552 9.45%
Div Payout % 46.91% 43.94% 40.87% 25.81% 37.68% 26.56% 48.88% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 3,495,345 3,349,096 3,974,734 1,659,278 1,414,595 1,347,214 1,131,822 20.66%
NOSH 2,427,687 2,409,422 2,988,521 1,659,278 1,414,595 880,532 832,222 19.52%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 12.02% 11.98% 12.57% 12.12% 13.19% 13.86% 10.88% -
ROE 9.60% 10.65% 9.63% 22.40% 20.85% 17.83% 16.55% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 114.41 123.35 101.51 183.61 157.26 197.68 206.28 -9.35%
EPS 13.83 14.81 12.81 22.40 20.85 27.28 22.51 -7.79%
DPS 6.49 6.50 5.24 5.78 7.86 7.24 11.00 -8.41%
NAPS 1.44 1.39 1.33 1.00 1.00 1.53 1.36 0.95%
Adjusted Per Share Value based on latest NOSH - 1,659,278
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 108.47 116.09 118.49 119.00 86.90 67.99 67.06 8.34%
EPS 13.11 13.93 14.95 14.52 11.52 9.38 7.32 10.19%
DPS 6.15 6.12 6.11 3.75 4.34 2.49 3.58 9.43%
NAPS 1.3653 1.3082 1.5525 0.6481 0.5525 0.5262 0.4421 20.66%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.00 1.45 1.42 2.06 2.18 2.30 2.07 -
P/RPS 0.87 1.18 1.40 1.12 1.39 1.16 1.00 -2.29%
P/EPS 7.23 9.79 11.09 9.20 10.46 8.43 9.20 -3.93%
EY 13.83 10.21 9.02 10.87 9.56 11.86 10.87 4.09%
DY 6.49 4.48 3.69 2.81 3.60 3.15 5.31 3.39%
P/NAPS 0.69 1.04 1.07 2.06 2.18 1.50 1.52 -12.32%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 31/05/17 26/05/16 28/05/15 29/05/14 28/05/13 28/05/12 -
Price 1.10 1.56 1.50 2.12 2.26 3.21 1.98 -
P/RPS 0.96 1.26 1.48 1.15 1.44 1.62 0.96 0.00%
P/EPS 7.95 10.54 11.71 9.47 10.84 11.77 8.80 -1.67%
EY 12.57 9.49 8.54 10.56 9.22 8.50 11.37 1.68%
DY 5.90 4.17 3.49 2.73 3.48 2.26 5.56 0.99%
P/NAPS 0.76 1.12 1.13 2.12 2.26 2.10 1.46 -10.30%

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