[MAHSING] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 4.47%
YoY- 52.27%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 538,286 543,956 495,625 482,822 499,330 466,003 473,491 8.95%
PBT 102,960 98,809 93,284 86,478 83,787 74,391 69,620 29.89%
Tax -29,733 -29,961 -27,594 -23,981 -23,172 -19,054 -20,203 29.47%
NP 73,227 68,848 65,690 62,497 60,615 55,337 49,417 30.06%
-
NP to SH 72,326 68,392 65,370 62,327 59,663 54,155 48,346 30.90%
-
Tax Rate 28.88% 30.32% 29.58% 27.73% 27.66% 25.61% 29.02% -
Total Cost 465,059 475,108 429,935 420,325 438,715 410,666 424,074 6.36%
-
Net Worth 607,524 337,681 304,105 151,438 147,468 269,971 259,898 76.40%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 9,123 9,123 9,123 17,423 17,423 17,423 17,423 -35.11%
Div Payout % 12.61% 13.34% 13.96% 27.95% 29.20% 32.17% 36.04% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 607,524 337,681 304,105 151,438 147,468 269,971 259,898 76.40%
NOSH 510,525 168,840 152,052 151,438 147,468 145,146 145,194 131.76%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 13.60% 12.66% 13.25% 12.94% 12.14% 11.87% 10.44% -
ROE 11.91% 20.25% 21.50% 41.16% 40.46% 20.06% 18.60% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 105.44 322.17 325.96 318.82 338.60 321.06 326.11 -52.98%
EPS 14.17 40.51 42.99 41.16 40.46 37.31 33.30 -43.51%
DPS 1.79 5.40 6.00 11.51 12.00 12.00 12.00 -71.97%
NAPS 1.19 2.00 2.00 1.00 1.00 1.86 1.79 -23.88%
Adjusted Per Share Value based on latest NOSH - 151,438
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 21.19 21.41 19.51 19.00 19.65 18.34 18.64 8.94%
EPS 2.85 2.69 2.57 2.45 2.35 2.13 1.90 31.13%
DPS 0.36 0.36 0.36 0.69 0.69 0.69 0.69 -35.26%
NAPS 0.2391 0.1329 0.1197 0.0596 0.058 0.1063 0.1023 76.39%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.53 2.49 1.68 1.38 1.05 0.99 0.74 -
P/RPS 2.40 0.77 0.52 0.43 0.31 0.31 0.23 379.57%
P/EPS 17.86 6.15 3.91 3.35 2.60 2.65 2.22 303.03%
EY 5.60 16.27 25.59 29.82 38.53 37.69 45.00 -75.16%
DY 0.71 2.17 3.57 8.34 11.43 12.12 16.22 -87.65%
P/NAPS 2.13 1.25 0.84 1.38 1.05 0.53 0.41 200.86%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 30/05/07 28/02/07 16/11/06 15/08/06 22/05/06 23/02/06 -
Price 1.96 2.48 2.36 1.66 1.30 1.10 0.90 -
P/RPS 1.86 0.77 0.72 0.52 0.38 0.34 0.28 254.60%
P/EPS 13.83 6.12 5.49 4.03 3.21 2.95 2.70 198.03%
EY 7.23 16.33 18.22 24.79 31.12 33.92 37.00 -66.42%
DY 0.91 2.18 2.54 6.93 9.23 10.91 13.33 -83.37%
P/NAPS 1.65 1.24 1.18 1.66 1.30 0.59 0.50 122.13%

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