[MAHSING] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 5.63%
YoY- 24.95%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 420,696 416,119 311,755 299,284 283,462 289,050 238,312 46.01%
PBT 61,226 61,985 58,189 39,212 48,975 47,965 41,713 29.12%
Tax -17,738 -19,316 -16,285 -6,902 -17,098 -15,378 -10,084 45.66%
NP 43,488 42,669 41,904 32,310 31,877 32,587 31,629 23.62%
-
NP to SH 43,224 43,132 41,168 31,350 29,678 29,159 27,884 33.90%
-
Tax Rate 28.97% 31.16% 27.99% 17.60% 34.91% 32.06% 24.17% -
Total Cost 377,208 373,450 269,851 266,974 251,585 256,463 206,683 49.28%
-
Net Worth 1,030,726 972,339 964,745 914,721 881,195 846,021 873,976 11.61%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 63,198 - - - -
Div Payout % - - - 201.59% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,030,726 972,339 964,745 914,721 881,195 846,021 873,976 11.61%
NOSH 831,230 831,059 831,676 831,564 831,316 821,380 693,631 12.80%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.34% 10.25% 13.44% 10.80% 11.25% 11.27% 13.27% -
ROE 4.19% 4.44% 4.27% 3.43% 3.37% 3.45% 3.19% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 50.61 50.07 37.49 35.99 34.10 35.19 34.36 29.42%
EPS 5.20 5.19 4.95 3.77 3.57 3.55 4.02 18.69%
DPS 0.00 0.00 0.00 7.60 0.00 0.00 0.00 -
NAPS 1.24 1.17 1.16 1.10 1.06 1.03 1.26 -1.06%
Adjusted Per Share Value based on latest NOSH - 831,564
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.56 16.38 12.27 11.78 11.16 11.38 9.38 46.02%
EPS 1.70 1.70 1.62 1.23 1.17 1.15 1.10 33.63%
DPS 0.00 0.00 0.00 2.49 0.00 0.00 0.00 -
NAPS 0.4057 0.3827 0.3797 0.36 0.3469 0.333 0.344 11.61%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.77 2.61 2.50 1.84 1.83 1.69 1.90 -
P/RPS 3.50 5.21 6.67 5.11 5.37 4.80 5.53 -26.26%
P/EPS 34.04 50.29 50.51 48.81 51.26 47.61 47.26 -19.63%
EY 2.94 1.99 1.98 2.05 1.95 2.10 2.12 24.33%
DY 0.00 0.00 0.00 4.13 0.00 0.00 0.00 -
P/NAPS 1.43 2.23 2.16 1.67 1.73 1.64 1.51 -3.56%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 17/08/11 25/05/11 25/02/11 29/11/10 26/08/10 26/05/10 -
Price 1.94 2.45 2.60 2.51 1.85 1.84 1.56 -
P/RPS 3.83 4.89 6.94 6.97 5.43 5.23 4.54 -10.70%
P/EPS 37.31 47.21 52.53 66.58 51.82 51.83 38.81 -2.59%
EY 2.68 2.12 1.90 1.50 1.93 1.93 2.58 2.56%
DY 0.00 0.00 0.00 3.03 0.00 0.00 0.00 -
P/NAPS 1.56 2.09 2.24 2.28 1.75 1.79 1.24 16.52%

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