[MAHSING] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 9.29%
YoY- 1.2%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,059,695 911,376 789,559 701,562 604,351 633,101 661,289 36.89%
PBT 187,122 170,512 154,837 144,243 122,567 115,639 136,210 23.55%
Tax -64,640 -56,153 -49,540 -48,402 -36,663 -36,641 -43,406 30.37%
NP 122,482 114,359 105,297 95,841 85,904 78,998 92,804 20.29%
-
NP to SH 111,811 105,656 99,535 94,282 86,268 79,281 93,490 12.65%
-
Tax Rate 34.54% 32.93% 31.99% 33.56% 29.91% 31.69% 31.87% -
Total Cost 937,213 797,017 684,262 605,721 518,447 554,103 568,485 39.51%
-
Net Worth 881,195 846,021 873,976 788,912 725,239 696,789 714,663 14.97%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 42,032 42,032 42,032 42,032 50,039 50,039 50,039 -10.96%
Div Payout % 37.59% 39.78% 42.23% 44.58% 58.00% 63.12% 53.52% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 881,195 846,021 873,976 788,912 725,239 696,789 714,663 14.97%
NOSH 831,316 821,380 693,631 646,649 630,643 627,738 626,897 20.68%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.56% 12.55% 13.34% 13.66% 14.21% 12.48% 14.03% -
ROE 12.69% 12.49% 11.39% 11.95% 11.90% 11.38% 13.08% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 127.47 110.96 113.83 108.49 95.83 100.85 105.49 13.43%
EPS 13.45 12.86 14.35 14.58 13.68 12.63 14.91 -6.63%
DPS 5.06 5.12 6.06 6.50 8.00 8.00 8.00 -26.29%
NAPS 1.06 1.03 1.26 1.22 1.15 1.11 1.14 -4.73%
Adjusted Per Share Value based on latest NOSH - 646,649
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 41.71 35.87 31.08 27.61 23.79 24.92 26.03 36.89%
EPS 4.40 4.16 3.92 3.71 3.40 3.12 3.68 12.63%
DPS 1.65 1.65 1.65 1.65 1.97 1.97 1.97 -11.13%
NAPS 0.3469 0.333 0.344 0.3105 0.2855 0.2743 0.2813 14.98%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.83 1.69 1.90 1.84 1.86 1.74 1.59 -
P/RPS 1.44 1.52 1.67 1.70 1.94 1.73 1.51 -3.11%
P/EPS 13.61 13.14 13.24 12.62 13.60 13.78 10.66 17.67%
EY 7.35 7.61 7.55 7.92 7.35 7.26 9.38 -14.99%
DY 2.76 3.03 3.19 3.53 4.30 4.60 5.03 -32.95%
P/NAPS 1.73 1.64 1.51 1.51 1.62 1.57 1.39 15.69%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 26/05/10 22/02/10 28/10/09 19/08/09 28/05/09 -
Price 1.85 1.84 1.56 1.80 1.78 2.00 1.80 -
P/RPS 1.45 1.66 1.37 1.66 1.86 1.98 1.71 -10.40%
P/EPS 13.75 14.30 10.87 12.35 13.01 15.84 12.07 9.06%
EY 7.27 6.99 9.20 8.10 7.69 6.31 8.29 -8.37%
DY 2.73 2.78 3.88 3.61 4.49 4.00 4.44 -27.67%
P/NAPS 1.75 1.79 1.24 1.48 1.55 1.80 1.58 7.04%

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