[MAHSING] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -75.71%
YoY- 1.44%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 701,562 452,691 317,548 150,315 651,639 499,979 336,086 63.11%
PBT 144,243 95,774 63,409 31,119 136,006 109,213 83,776 43.51%
Tax -48,402 -26,322 -17,711 -8,946 -43,058 -32,717 -24,128 58.85%
NP 95,841 69,452 45,698 22,173 92,948 76,496 59,648 37.06%
-
NP to SH 94,282 69,192 45,669 22,631 93,168 76,092 59,556 35.71%
-
Tax Rate 33.56% 27.48% 27.93% 28.75% 31.66% 29.96% 28.80% -
Total Cost 605,721 383,239 271,850 128,142 558,691 423,483 276,438 68.45%
-
Net Worth 772,491 722,713 697,284 714,663 685,975 666,272 690,053 7.79%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 41,157 - - - 49,889 - - -
Div Payout % 43.65% - - - 53.55% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 772,491 722,713 697,284 714,663 685,975 666,272 690,053 7.79%
NOSH 633,190 628,446 628,184 626,897 623,614 622,684 621,670 1.22%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.66% 15.34% 14.39% 14.75% 14.26% 15.30% 17.75% -
ROE 12.20% 9.57% 6.55% 3.17% 13.58% 11.42% 8.63% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 110.80 72.03 50.55 23.98 104.49 80.29 54.06 61.14%
EPS 14.89 11.01 7.27 3.61 14.94 12.22 9.58 34.07%
DPS 6.50 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.22 1.15 1.11 1.14 1.10 1.07 1.11 6.48%
Adjusted Per Share Value based on latest NOSH - 626,897
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 27.61 17.82 12.50 5.92 25.65 19.68 13.23 63.08%
EPS 3.71 2.72 1.80 0.89 3.67 3.00 2.34 35.85%
DPS 1.62 0.00 0.00 0.00 1.96 0.00 0.00 -
NAPS 0.3041 0.2845 0.2745 0.2813 0.27 0.2623 0.2716 7.80%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.84 1.86 1.74 1.59 1.60 1.45 1.43 -
P/RPS 1.66 2.58 3.44 6.63 1.53 1.81 2.65 -26.72%
P/EPS 12.36 16.89 23.93 44.04 10.71 11.87 14.93 -11.80%
EY 8.09 5.92 4.18 2.27 9.34 8.43 6.70 13.35%
DY 3.53 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 1.51 1.62 1.57 1.39 1.45 1.36 1.29 11.03%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 28/10/09 19/08/09 28/05/09 24/02/09 28/11/08 30/07/08 -
Price 1.80 1.78 2.00 1.80 1.59 1.56 1.49 -
P/RPS 1.62 2.47 3.96 7.51 1.52 1.94 2.76 -29.82%
P/EPS 12.09 16.17 27.51 49.86 10.64 12.77 15.55 -15.40%
EY 8.27 6.19 3.64 2.01 9.40 7.83 6.43 18.21%
DY 3.61 0.00 0.00 0.00 5.03 0.00 0.00 -
P/NAPS 1.48 1.55 1.80 1.58 1.45 1.46 1.34 6.82%

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