[MAHSING] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -65.13%
YoY- 47.64%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,570,696 1,148,570 727,874 311,755 1,110,108 810,824 527,362 106.59%
PBT 238,628 181,400 120,174 58,189 177,865 138,653 89,678 91.68%
Tax -69,991 -53,339 -35,601 -16,285 -49,462 -42,560 -25,462 95.86%
NP 168,637 128,061 84,573 41,904 128,403 96,093 64,216 90.00%
-
NP to SH 168,556 127,524 84,300 41,168 118,071 86,721 57,043 105.51%
-
Tax Rate 29.33% 29.40% 29.62% 27.99% 27.81% 30.70% 28.39% -
Total Cost 1,402,059 1,020,509 643,301 269,851 981,705 714,731 463,146 108.84%
-
Net Worth 1,072,704 1,030,832 972,692 964,745 914,634 829,641 781,307 23.45%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 91,470 - - - 63,192 - - -
Div Payout % 54.27% - - - 53.52% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,072,704 1,030,832 972,692 964,745 914,634 829,641 781,307 23.45%
NOSH 831,554 831,316 831,360 831,676 831,485 782,680 758,550 6.29%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.74% 11.15% 11.62% 13.44% 11.57% 11.85% 12.18% -
ROE 15.71% 12.37% 8.67% 4.27% 12.91% 10.45% 7.30% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 188.89 138.16 87.55 37.49 133.51 103.60 69.52 94.36%
EPS 20.27 15.34 10.14 4.95 14.20 11.08 7.52 93.33%
DPS 11.00 0.00 0.00 0.00 7.60 0.00 0.00 -
NAPS 1.29 1.24 1.17 1.16 1.10 1.06 1.03 16.14%
Adjusted Per Share Value based on latest NOSH - 831,676
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 61.83 45.21 28.65 12.27 43.70 31.92 20.76 106.59%
EPS 6.63 5.02 3.32 1.62 4.65 3.41 2.25 105.13%
DPS 3.60 0.00 0.00 0.00 2.49 0.00 0.00 -
NAPS 0.4222 0.4058 0.3829 0.3797 0.36 0.3266 0.3075 23.46%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.10 1.77 2.61 2.50 1.84 1.83 1.69 -
P/RPS 1.11 1.28 2.98 6.67 1.38 1.77 2.43 -40.60%
P/EPS 10.36 11.54 25.74 50.51 12.96 16.52 22.47 -40.23%
EY 9.65 8.67 3.89 1.98 7.72 6.05 4.45 67.30%
DY 5.24 0.00 0.00 0.00 4.13 0.00 0.00 -
P/NAPS 1.63 1.43 2.23 2.16 1.67 1.73 1.64 -0.40%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 21/11/11 17/08/11 25/05/11 25/02/11 29/11/10 26/08/10 -
Price 2.15 1.94 2.45 2.60 2.51 1.85 1.84 -
P/RPS 1.14 1.40 2.80 6.94 1.88 1.79 2.65 -42.92%
P/EPS 10.61 12.65 24.16 52.53 17.68 16.70 24.47 -42.62%
EY 9.43 7.91 4.14 1.90 5.66 5.99 4.09 74.26%
DY 5.12 0.00 0.00 0.00 3.03 0.00 0.00 -
P/NAPS 1.67 1.56 2.09 2.24 2.28 1.75 1.79 -4.50%

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