[MAHSING] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 35.87%
YoY- 35.21%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 452,961 286,098 141,561 495,625 361,354 243,437 93,230 186.58%
PBT 88,244 54,061 24,996 93,284 67,525 44,385 19,471 173.61%
Tax -26,474 -15,017 -6,835 -27,594 -19,315 -12,878 -4,468 227.09%
NP 61,770 39,044 18,161 65,690 48,210 31,507 15,003 156.66%
-
NP to SH 60,759 38,335 17,914 65,370 48,113 31,379 14,892 155.11%
-
Tax Rate 30.00% 27.78% 27.34% 29.58% 28.60% 29.01% 22.95% -
Total Cost 391,191 247,054 123,400 429,935 313,144 211,930 78,227 192.14%
-
Net Worth 511,984 563,193 374,826 129,177 291,638 285,396 269,971 53.15%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 8,942 - - - -
Div Payout % - - - 13.68% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 511,984 563,193 374,826 129,177 291,638 285,396 269,971 53.15%
NOSH 522,433 473,271 168,840 149,044 148,040 146,357 145,146 134.68%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 13.64% 13.65% 12.83% 13.25% 13.34% 12.94% 16.09% -
ROE 11.87% 6.81% 4.78% 50.60% 16.50% 10.99% 5.52% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 86.70 60.45 83.84 332.53 244.09 166.33 64.23 22.11%
EPS 11.63 8.10 10.61 17.03 32.50 21.44 10.26 8.70%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 0.98 1.19 2.22 0.8667 1.97 1.95 1.86 -34.74%
Adjusted Per Share Value based on latest NOSH - 152,052
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 17.73 11.20 5.54 19.40 14.14 9.53 3.65 186.54%
EPS 2.38 1.50 0.70 2.56 1.88 1.23 0.58 156.09%
DPS 0.00 0.00 0.00 0.35 0.00 0.00 0.00 -
NAPS 0.2004 0.2204 0.1467 0.0506 0.1141 0.1117 0.1056 53.22%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.89 2.53 2.49 1.68 1.38 1.05 0.99 -
P/RPS 2.18 4.19 2.97 0.51 0.57 0.63 1.54 26.04%
P/EPS 16.25 31.23 23.47 3.83 4.25 4.90 9.65 41.49%
EY 6.15 3.20 4.26 26.11 23.55 20.42 10.36 -29.34%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 1.93 2.13 1.12 1.94 0.70 0.54 0.53 136.50%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 27/08/07 30/05/07 28/02/07 16/11/06 15/08/06 22/05/06 -
Price 1.88 1.96 2.48 2.36 1.66 1.30 1.10 -
P/RPS 2.17 3.24 2.96 0.71 0.68 0.78 1.71 17.19%
P/EPS 16.17 24.20 23.37 5.38 5.11 6.06 10.72 31.49%
EY 6.19 4.13 4.28 18.58 19.58 16.49 9.33 -23.91%
DY 0.00 0.00 0.00 2.54 0.00 0.00 0.00 -
P/NAPS 1.92 1.65 1.12 2.72 0.84 0.67 0.59 119.44%

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