[MAHSING] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -70.42%
YoY- 23.21%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,110,108 810,824 527,362 238,312 701,562 452,691 317,548 129.81%
PBT 177,865 138,653 89,678 41,713 144,243 95,774 63,409 98.52%
Tax -49,462 -42,560 -25,462 -10,084 -48,402 -26,322 -17,711 97.94%
NP 128,403 96,093 64,216 31,629 95,841 69,452 45,698 98.74%
-
NP to SH 118,071 86,721 57,043 27,884 94,282 69,192 45,669 88.04%
-
Tax Rate 27.81% 30.70% 28.39% 24.17% 33.56% 27.48% 27.93% -
Total Cost 981,705 714,731 463,146 206,683 605,721 383,239 271,850 134.82%
-
Net Worth 914,634 829,641 781,307 873,976 772,491 722,713 697,284 19.76%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 63,192 - - - 41,157 - - -
Div Payout % 53.52% - - - 43.65% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 914,634 829,641 781,307 873,976 772,491 722,713 697,284 19.76%
NOSH 831,485 782,680 758,550 693,631 633,190 628,446 628,184 20.49%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.57% 11.85% 12.18% 13.27% 13.66% 15.34% 14.39% -
ROE 12.91% 10.45% 7.30% 3.19% 12.20% 9.57% 6.55% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 133.51 103.60 69.52 34.36 110.80 72.03 50.55 90.73%
EPS 14.20 11.08 7.52 4.02 14.89 11.01 7.27 56.06%
DPS 7.60 0.00 0.00 0.00 6.50 0.00 0.00 -
NAPS 1.10 1.06 1.03 1.26 1.22 1.15 1.11 -0.59%
Adjusted Per Share Value based on latest NOSH - 693,631
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 43.70 31.92 20.76 9.38 27.61 17.82 12.50 129.82%
EPS 4.65 3.41 2.25 1.10 3.71 2.72 1.80 87.94%
DPS 2.49 0.00 0.00 0.00 1.62 0.00 0.00 -
NAPS 0.36 0.3266 0.3075 0.344 0.3041 0.2845 0.2745 19.75%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.84 1.83 1.69 1.90 1.84 1.86 1.74 -
P/RPS 1.38 1.77 2.43 5.53 1.66 2.58 3.44 -45.51%
P/EPS 12.96 16.52 22.47 47.26 12.36 16.89 23.93 -33.48%
EY 7.72 6.05 4.45 2.12 8.09 5.92 4.18 50.36%
DY 4.13 0.00 0.00 0.00 3.53 0.00 0.00 -
P/NAPS 1.67 1.73 1.64 1.51 1.51 1.62 1.57 4.19%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 26/08/10 26/05/10 22/02/10 28/10/09 19/08/09 -
Price 2.51 1.85 1.84 1.56 1.80 1.78 2.00 -
P/RPS 1.88 1.79 2.65 4.54 1.62 2.47 3.96 -39.06%
P/EPS 17.68 16.70 24.47 38.81 12.09 16.17 27.51 -25.46%
EY 5.66 5.99 4.09 2.58 8.27 6.19 3.64 34.10%
DY 3.03 0.00 0.00 0.00 3.61 0.00 0.00 -
P/NAPS 2.28 1.75 1.79 1.24 1.48 1.55 1.80 17.01%

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