[MAHSING] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 1.8%
YoY- -38.15%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 238,312 248,871 135,143 167,233 150,315 151,660 163,893 28.37%
PBT 41,713 48,469 32,365 32,290 31,119 26,793 25,437 39.10%
Tax -10,084 -22,080 -8,611 -8,765 -8,946 -10,341 -8,589 11.30%
NP 31,629 26,389 23,754 23,525 22,173 16,452 16,848 52.23%
-
NP to SH 27,884 25,090 23,523 23,038 22,631 17,076 16,536 41.71%
-
Tax Rate 24.17% 45.55% 26.61% 27.14% 28.75% 38.60% 33.77% -
Total Cost 206,683 222,482 111,389 143,708 128,142 135,208 147,045 25.50%
-
Net Worth 873,976 788,912 725,239 696,789 714,663 688,043 667,680 19.68%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 42,032 - - - 50,039 - -
Div Payout % - 167.53% - - - 293.04% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 873,976 788,912 725,239 696,789 714,663 688,043 667,680 19.68%
NOSH 693,631 646,649 630,643 627,738 626,897 625,494 623,999 7.31%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 13.27% 10.60% 17.58% 14.07% 14.75% 10.85% 10.28% -
ROE 3.19% 3.18% 3.24% 3.31% 3.17% 2.48% 2.48% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 34.36 38.49 21.43 26.64 23.98 24.25 26.26 19.64%
EPS 4.02 3.88 3.73 3.67 3.61 2.73 2.65 32.05%
DPS 0.00 6.50 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.26 1.22 1.15 1.11 1.14 1.10 1.07 11.52%
Adjusted Per Share Value based on latest NOSH - 627,738
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 9.38 9.80 5.32 6.58 5.92 5.97 6.45 28.38%
EPS 1.10 0.99 0.93 0.91 0.89 0.67 0.65 42.05%
DPS 0.00 1.65 0.00 0.00 0.00 1.97 0.00 -
NAPS 0.344 0.3105 0.2855 0.2743 0.2813 0.2708 0.2628 19.68%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.90 1.84 1.86 1.74 1.59 1.60 1.45 -
P/RPS 5.53 4.78 8.68 6.53 6.63 6.60 5.52 0.12%
P/EPS 47.26 47.42 49.87 47.41 44.04 58.61 54.72 -9.31%
EY 2.12 2.11 2.01 2.11 2.27 1.71 1.83 10.31%
DY 0.00 3.53 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 1.51 1.51 1.62 1.57 1.39 1.45 1.36 7.23%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 22/02/10 28/10/09 19/08/09 28/05/09 24/02/09 28/11/08 -
Price 1.56 1.80 1.78 2.00 1.80 1.59 1.56 -
P/RPS 4.54 4.68 8.31 7.51 7.51 6.56 5.94 -16.41%
P/EPS 38.81 46.39 47.72 54.50 49.86 58.24 58.87 -24.27%
EY 2.58 2.16 2.10 1.83 2.01 1.72 1.70 32.09%
DY 0.00 3.61 0.00 0.00 0.00 5.03 0.00 -
P/NAPS 1.24 1.48 1.55 1.80 1.58 1.45 1.46 -10.32%

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