[MAHSING] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 6.15%
YoY- 33.27%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,183,551 1,110,108 1,059,695 911,376 789,559 701,562 604,351 56.59%
PBT 194,341 177,865 187,122 170,512 154,837 144,243 122,567 36.01%
Tax -55,663 -49,462 -64,640 -56,153 -49,540 -48,402 -36,663 32.13%
NP 138,678 128,403 122,482 114,359 105,297 95,841 85,904 37.65%
-
NP to SH 131,355 118,071 111,811 105,656 99,535 94,282 86,268 32.38%
-
Tax Rate 28.64% 27.81% 34.54% 32.93% 31.99% 33.56% 29.91% -
Total Cost 1,044,873 981,705 937,213 797,017 684,262 605,721 518,447 59.62%
-
Net Worth 964,745 914,721 881,195 846,021 873,976 788,912 725,239 20.97%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 63,198 63,198 42,032 42,032 42,032 42,032 50,039 16.85%
Div Payout % 48.11% 53.53% 37.59% 39.78% 42.23% 44.58% 58.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 964,745 914,721 881,195 846,021 873,976 788,912 725,239 20.97%
NOSH 831,676 831,564 831,316 821,380 693,631 646,649 630,643 20.27%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 11.72% 11.57% 11.56% 12.55% 13.34% 13.66% 14.21% -
ROE 13.62% 12.91% 12.69% 12.49% 11.39% 11.95% 11.90% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 142.31 133.50 127.47 110.96 113.83 108.49 95.83 30.19%
EPS 15.79 14.20 13.45 12.86 14.35 14.58 13.68 10.04%
DPS 7.60 7.60 5.06 5.12 6.06 6.50 8.00 -3.36%
NAPS 1.16 1.10 1.06 1.03 1.26 1.22 1.15 0.57%
Adjusted Per Share Value based on latest NOSH - 821,380
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 46.32 43.44 41.47 35.66 30.90 27.45 23.65 56.60%
EPS 5.14 4.62 4.38 4.13 3.90 3.69 3.38 32.27%
DPS 2.47 2.47 1.64 1.64 1.64 1.64 1.96 16.68%
NAPS 0.3775 0.358 0.3448 0.3311 0.342 0.3087 0.2838 20.97%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.50 1.84 1.83 1.69 1.90 1.84 1.86 -
P/RPS 1.76 1.38 1.44 1.52 1.67 1.70 1.94 -6.29%
P/EPS 15.83 12.96 13.61 13.14 13.24 12.62 13.60 10.66%
EY 6.32 7.72 7.35 7.61 7.55 7.92 7.35 -9.58%
DY 3.04 4.13 2.76 3.03 3.19 3.53 4.30 -20.65%
P/NAPS 2.16 1.67 1.73 1.64 1.51 1.51 1.62 21.16%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 25/02/11 29/11/10 26/08/10 26/05/10 22/02/10 28/10/09 -
Price 2.60 2.51 1.85 1.84 1.56 1.80 1.78 -
P/RPS 1.83 1.88 1.45 1.66 1.37 1.66 1.86 -1.07%
P/EPS 16.46 17.68 13.75 14.30 10.87 12.35 13.01 16.99%
EY 6.07 5.66 7.27 6.99 9.20 8.10 7.69 -14.60%
DY 2.92 3.03 2.73 2.78 3.88 3.61 4.49 -24.95%
P/NAPS 2.24 2.28 1.75 1.79 1.24 1.48 1.55 27.85%

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