[MAHSING] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -8.17%
YoY- 14.84%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 603,588 635,096 601,260 651,639 666,638 672,172 562,660 4.78%
PBT 127,698 126,818 124,476 136,006 145,617 167,552 123,660 2.16%
Tax -35,096 -35,422 -35,784 -43,058 -43,622 -48,256 -34,392 1.35%
NP 92,602 91,396 88,692 92,948 101,994 119,296 89,268 2.47%
-
NP to SH 92,256 91,338 90,524 93,168 101,456 119,112 89,236 2.24%
-
Tax Rate 27.48% 27.93% 28.75% 31.66% 29.96% 28.80% 27.81% -
Total Cost 510,985 543,700 512,568 558,691 564,644 552,876 473,392 5.22%
-
Net Worth 722,713 697,284 714,663 685,975 666,272 690,053 652,491 7.04%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 49,889 - - - -
Div Payout % - - - 53.55% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 722,713 697,284 714,663 685,975 666,272 690,053 652,491 7.04%
NOSH 628,446 628,184 626,897 623,614 622,684 621,670 621,420 0.75%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.34% 14.39% 14.75% 14.26% 15.30% 17.75% 15.87% -
ROE 12.77% 13.10% 12.67% 13.58% 15.23% 17.26% 13.68% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 96.04 101.10 95.91 104.49 107.06 108.12 90.54 4.00%
EPS 14.68 14.54 14.44 14.94 16.29 19.16 14.36 1.47%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.15 1.11 1.14 1.10 1.07 1.11 1.05 6.24%
Adjusted Per Share Value based on latest NOSH - 625,494
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 23.76 25.00 23.67 25.65 26.24 26.46 22.15 4.78%
EPS 3.63 3.60 3.56 3.67 3.99 4.69 3.51 2.26%
DPS 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
NAPS 0.2845 0.2745 0.2813 0.27 0.2623 0.2716 0.2568 7.06%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.86 1.74 1.59 1.60 1.45 1.43 1.39 -
P/RPS 1.94 1.72 1.66 1.53 1.35 1.32 1.54 16.62%
P/EPS 12.67 11.97 11.01 10.71 8.90 7.46 9.68 19.63%
EY 7.89 8.36 9.08 9.34 11.24 13.40 10.33 -16.42%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.57 1.39 1.45 1.36 1.29 1.32 14.61%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 28/10/09 19/08/09 28/05/09 24/02/09 28/11/08 30/07/08 29/05/08 -
Price 1.78 2.00 1.80 1.59 1.56 1.49 1.50 -
P/RPS 1.85 1.98 1.88 1.52 1.46 1.38 1.66 7.48%
P/EPS 12.13 13.76 12.47 10.64 9.57 7.78 10.45 10.43%
EY 8.25 7.27 8.02 9.40 10.44 12.86 9.57 -9.41%
DY 0.00 0.00 0.00 5.03 0.00 0.00 0.00 -
P/NAPS 1.55 1.80 1.58 1.45 1.46 1.34 1.43 5.51%

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