[MAHSING] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 2.2%
YoY- 1.2%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,081,098 1,054,724 953,248 701,562 603,588 635,096 601,260 47.81%
PBT 184,870 179,356 166,852 144,243 127,698 126,818 124,476 30.14%
Tax -56,746 -50,924 -40,336 -48,402 -35,096 -35,422 -35,784 35.94%
NP 128,124 128,432 126,516 95,841 92,602 91,396 88,692 27.76%
-
NP to SH 115,628 114,086 111,536 94,282 92,256 91,338 90,524 17.70%
-
Tax Rate 30.70% 28.39% 24.17% 33.56% 27.48% 27.93% 28.75% -
Total Cost 952,974 926,292 826,732 605,721 510,985 543,700 512,568 51.14%
-
Net Worth 829,641 781,307 873,976 772,491 722,713 697,284 714,663 10.44%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 41,157 - - - -
Div Payout % - - - 43.65% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 829,641 781,307 873,976 772,491 722,713 697,284 714,663 10.44%
NOSH 782,680 758,550 693,631 633,190 628,446 628,184 626,897 15.93%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.85% 12.18% 13.27% 13.66% 15.34% 14.39% 14.75% -
ROE 13.94% 14.60% 12.76% 12.20% 12.77% 13.10% 12.67% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 138.13 139.04 137.43 110.80 96.04 101.10 95.91 27.50%
EPS 14.77 15.04 16.08 14.89 14.68 14.54 14.44 1.51%
DPS 0.00 0.00 0.00 6.50 0.00 0.00 0.00 -
NAPS 1.06 1.03 1.26 1.22 1.15 1.11 1.14 -4.73%
Adjusted Per Share Value based on latest NOSH - 646,649
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 42.55 41.52 37.52 27.61 23.76 25.00 23.67 47.79%
EPS 4.55 4.49 4.39 3.71 3.63 3.60 3.56 17.75%
DPS 0.00 0.00 0.00 1.62 0.00 0.00 0.00 -
NAPS 0.3266 0.3075 0.344 0.3041 0.2845 0.2745 0.2813 10.45%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.83 1.69 1.90 1.84 1.86 1.74 1.59 -
P/RPS 1.32 1.22 1.38 1.66 1.94 1.72 1.66 -14.15%
P/EPS 12.39 11.24 11.82 12.36 12.67 11.97 11.01 8.18%
EY 8.07 8.90 8.46 8.09 7.89 8.36 9.08 -7.55%
DY 0.00 0.00 0.00 3.53 0.00 0.00 0.00 -
P/NAPS 1.73 1.64 1.51 1.51 1.62 1.57 1.39 15.69%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 26/05/10 22/02/10 28/10/09 19/08/09 28/05/09 -
Price 1.85 1.84 1.56 1.80 1.78 2.00 1.80 -
P/RPS 1.34 1.32 1.14 1.62 1.85 1.98 1.88 -20.19%
P/EPS 12.52 12.23 9.70 12.09 12.13 13.76 12.47 0.26%
EY 7.99 8.17 10.31 8.27 8.25 7.27 8.02 -0.24%
DY 0.00 0.00 0.00 3.61 0.00 0.00 0.00 -
P/NAPS 1.75 1.79 1.24 1.48 1.55 1.80 1.58 7.04%

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