[MAHSING] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -3.41%
YoY- 14.84%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 604,351 633,101 661,289 651,639 620,383 623,353 572,469 3.67%
PBT 122,567 115,639 136,210 136,006 138,674 147,420 123,624 -0.57%
Tax -36,663 -36,641 -43,406 -43,058 -41,690 -44,558 -37,210 -0.98%
NP 85,904 78,998 92,804 92,948 96,984 102,862 86,414 -0.39%
-
NP to SH 86,268 79,281 93,490 93,168 96,459 102,347 85,521 0.58%
-
Tax Rate 29.91% 31.69% 31.87% 31.66% 30.06% 30.23% 30.10% -
Total Cost 518,447 554,103 568,485 558,691 523,399 520,491 486,055 4.39%
-
Net Worth 725,239 696,789 714,663 688,043 667,680 690,219 652,491 7.29%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 50,039 50,039 50,039 50,039 49,675 49,675 49,675 0.48%
Div Payout % 58.00% 63.12% 53.52% 53.71% 51.50% 48.54% 58.09% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 725,239 696,789 714,663 688,043 667,680 690,219 652,491 7.29%
NOSH 630,643 627,738 626,897 625,494 623,999 621,819 621,420 0.98%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 14.21% 12.48% 14.03% 14.26% 15.63% 16.50% 15.09% -
ROE 11.90% 11.38% 13.08% 13.54% 14.45% 14.83% 13.11% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 95.83 100.85 105.49 104.18 99.42 100.25 92.12 2.66%
EPS 13.68 12.63 14.91 14.90 15.46 16.46 13.76 -0.38%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 7.99 0.08%
NAPS 1.15 1.11 1.14 1.10 1.07 1.11 1.05 6.24%
Adjusted Per Share Value based on latest NOSH - 625,494
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 23.79 24.92 26.03 25.65 24.42 24.54 22.53 3.69%
EPS 3.40 3.12 3.68 3.67 3.80 4.03 3.37 0.59%
DPS 1.97 1.97 1.97 1.97 1.96 1.96 1.96 0.33%
NAPS 0.2855 0.2743 0.2813 0.2708 0.2628 0.2717 0.2568 7.31%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.86 1.74 1.59 1.60 1.45 1.43 1.39 -
P/RPS 1.94 1.73 1.51 1.54 1.46 1.43 1.51 18.16%
P/EPS 13.60 13.78 10.66 10.74 9.38 8.69 10.10 21.91%
EY 7.35 7.26 9.38 9.31 10.66 11.51 9.90 -17.99%
DY 4.30 4.60 5.03 5.00 5.52 5.59 5.75 -17.59%
P/NAPS 1.62 1.57 1.39 1.45 1.36 1.29 1.32 14.61%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 28/10/09 19/08/09 28/05/09 24/02/09 28/11/08 30/07/08 29/05/08 -
Price 1.78 2.00 1.80 1.59 1.56 1.49 1.50 -
P/RPS 1.86 1.98 1.71 1.53 1.57 1.49 1.63 9.18%
P/EPS 13.01 15.84 12.07 10.67 10.09 9.05 10.90 12.50%
EY 7.69 6.31 8.29 9.37 9.91 11.05 9.17 -11.06%
DY 4.49 4.00 4.44 5.03 5.13 5.37 5.33 -10.79%
P/NAPS 1.55 1.80 1.58 1.45 1.46 1.34 1.43 5.51%

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