[MAHSING] QoQ TTM 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- -15.2%
YoY- -22.54%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 789,559 701,562 604,351 633,101 661,289 651,639 620,383 17.45%
PBT 154,837 144,243 122,567 115,639 136,210 136,006 138,674 7.63%
Tax -49,540 -48,402 -36,663 -36,641 -43,406 -43,058 -41,690 12.20%
NP 105,297 95,841 85,904 78,998 92,804 92,948 96,984 5.64%
-
NP to SH 99,535 94,282 86,268 79,281 93,490 93,168 96,459 2.11%
-
Tax Rate 31.99% 33.56% 29.91% 31.69% 31.87% 31.66% 30.06% -
Total Cost 684,262 605,721 518,447 554,103 568,485 558,691 523,399 19.58%
-
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 42,032 50,039 50,039 50,039 50,039 49,675 -10.54%
Div Payout % 42.23% 44.58% 58.00% 63.12% 53.52% 53.71% 51.50% -
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 13.34% 13.66% 14.21% 12.48% 14.03% 14.26% 15.63% -
ROE 11.39% 11.95% 11.90% 11.38% 13.08% 13.54% 14.45% -
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 113.83 108.49 95.83 100.85 105.49 104.18 99.42 9.45%
EPS 14.35 14.58 13.68 12.63 14.91 14.90 15.46 -4.85%
DPS 6.06 6.50 8.00 8.00 8.00 8.00 8.00 -16.91%
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 31.08 27.61 23.79 24.92 26.03 25.65 24.42 17.45%
EPS 3.92 3.71 3.40 3.12 3.68 3.67 3.80 2.09%
DPS 1.65 1.65 1.97 1.97 1.97 1.97 1.96 -10.85%
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 1.67 1.70 1.94 1.73 1.51 1.54 1.46 9.38%
P/EPS 13.24 12.62 13.60 13.78 10.66 10.74 9.38 25.85%
EY 7.55 7.92 7.35 7.26 9.38 9.31 10.66 -20.56%
DY 3.19 3.53 4.30 4.60 5.03 5.00 5.52 -30.64%
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 1.37 1.66 1.86 1.98 1.71 1.53 1.57 -8.69%
P/EPS 10.87 12.35 13.01 15.84 12.07 10.67 10.09 5.09%
EY 9.20 8.10 7.69 6.31 8.29 9.37 9.91 -4.83%
DY 3.88 3.61 4.49 4.00 4.44 5.03 5.13 -17.00%
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