[MAHSING] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 2.22%
YoY- 40.96%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 572,196 566,244 495,625 481,805 486,874 372,920 473,491 13.49%
PBT 108,122 99,984 93,284 90,033 88,770 77,884 69,620 34.21%
Tax -30,034 -27,340 -27,594 -25,753 -25,756 -17,872 -19,896 31.69%
NP 78,088 72,644 65,690 64,280 63,014 60,012 49,724 35.21%
-
NP to SH 76,670 71,656 65,370 64,150 62,758 59,568 48,346 36.10%
-
Tax Rate 27.78% 27.34% 29.58% 28.60% 29.01% 22.95% 28.58% -
Total Cost 494,108 493,600 429,935 417,525 423,860 312,908 423,767 10.81%
-
Net Worth 563,193 374,826 129,177 291,638 285,396 269,971 255,448 69.64%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 8,942 - - - 17,416 -
Div Payout % - - 13.68% - - - 36.03% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 563,193 374,826 129,177 291,638 285,396 269,971 255,448 69.64%
NOSH 473,271 168,840 149,044 148,040 146,357 145,146 145,141 120.37%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 13.65% 12.83% 13.25% 13.34% 12.94% 16.09% 10.50% -
ROE 13.61% 19.12% 50.60% 22.00% 21.99% 22.06% 18.93% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 120.90 335.37 332.53 325.46 332.66 256.93 326.23 -48.49%
EPS 16.20 42.44 17.03 43.33 42.88 41.04 33.31 -38.23%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 12.00 -
NAPS 1.19 2.22 0.8667 1.97 1.95 1.86 1.76 -23.01%
Adjusted Per Share Value based on latest NOSH - 151,438
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 22.39 22.16 19.40 18.85 19.05 14.59 18.53 13.48%
EPS 3.00 2.80 2.56 2.51 2.46 2.33 1.89 36.18%
DPS 0.00 0.00 0.35 0.00 0.00 0.00 0.68 -
NAPS 0.2204 0.1467 0.0506 0.1141 0.1117 0.1056 0.10 69.60%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.53 2.49 1.68 1.38 1.05 0.99 0.74 -
P/RPS 2.09 0.74 0.51 0.42 0.32 0.39 0.23 337.22%
P/EPS 15.62 5.87 3.83 3.18 2.45 2.41 2.22 268.49%
EY 6.40 17.04 26.11 31.40 40.84 41.45 45.01 -72.85%
DY 0.00 0.00 3.57 0.00 0.00 0.00 16.22 -
P/NAPS 2.13 1.12 1.94 0.70 0.54 0.53 0.42 196.05%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 30/05/07 28/02/07 16/11/06 15/08/06 22/05/06 23/02/06 -
Price 1.96 2.48 2.36 1.66 1.30 1.10 0.90 -
P/RPS 1.62 0.74 0.71 0.51 0.39 0.43 0.28 223.32%
P/EPS 12.10 5.84 5.38 3.83 3.03 2.68 2.70 172.56%
EY 8.27 17.11 18.58 26.10 32.98 37.31 37.01 -63.27%
DY 0.00 0.00 2.54 0.00 0.00 0.00 13.33 -
P/NAPS 1.65 1.12 2.72 0.84 0.67 0.59 0.51 119.21%

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