[MAHSING] QoQ 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- 11.14%
YoY- 23.21%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 299,284 283,462 289,050 238,312 248,871 135,143 167,233 47.24%
PBT 39,212 48,975 47,965 41,713 48,469 32,365 32,290 13.78%
Tax -6,902 -17,098 -15,378 -10,084 -22,080 -8,611 -8,765 -14.68%
NP 32,310 31,877 32,587 31,629 26,389 23,754 23,525 23.48%
-
NP to SH 31,350 29,678 29,159 27,884 25,090 23,523 23,038 22.73%
-
Tax Rate 17.60% 34.91% 32.06% 24.17% 45.55% 26.61% 27.14% -
Total Cost 266,974 251,585 256,463 206,683 222,482 111,389 143,708 50.95%
-
Net Worth 914,721 881,195 846,021 873,976 788,912 725,239 696,789 19.83%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 63,198 - - - 42,032 - - -
Div Payout % 201.59% - - - 167.53% - - -
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 914,721 881,195 846,021 873,976 788,912 725,239 696,789 19.83%
NOSH 831,564 831,316 821,380 693,631 646,649 630,643 627,738 20.55%
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 10.80% 11.25% 11.27% 13.27% 10.60% 17.58% 14.07% -
ROE 3.43% 3.37% 3.45% 3.19% 3.18% 3.24% 3.31% -
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 35.99 34.10 35.19 34.36 38.49 21.43 26.64 22.14%
EPS 3.77 3.57 3.55 4.02 3.88 3.73 3.67 1.80%
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 11.71 11.09 11.31 9.33 9.74 5.29 6.54 47.29%
EPS 1.23 1.16 1.14 1.09 0.98 0.92 0.90 23.08%
DPS 2.47 0.00 0.00 0.00 1.64 0.00 0.00 -
NAPS 0.358 0.3448 0.3311 0.342 0.3087 0.2838 0.2727 19.83%
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 5.11 5.37 4.80 5.53 4.78 8.68 6.53 -15.04%
P/EPS 48.81 51.26 47.61 47.26 47.42 49.87 47.41 1.95%
EY 2.05 1.95 2.10 2.12 2.11 2.01 2.11 -1.89%
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 6.97 5.43 5.23 4.54 4.68 8.31 7.51 -4.84%
P/EPS 66.58 51.82 51.83 38.81 46.39 47.72 54.50 14.23%
EY 1.50 1.93 1.93 2.58 2.16 2.10 1.83 -12.38%
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