[MAHSING] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 5.6%
YoY- 25.23%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,447,854 1,310,620 1,183,551 1,110,108 1,059,695 911,376 789,559 49.76%
PBT 220,612 208,361 194,341 177,865 187,122 170,512 154,837 26.59%
Tax -60,241 -59,601 -55,663 -49,462 -64,640 -56,153 -49,540 13.91%
NP 160,371 148,760 138,678 128,403 122,482 114,359 105,297 32.34%
-
NP to SH 158,874 145,328 131,355 118,071 111,811 105,656 99,535 36.54%
-
Tax Rate 27.31% 28.60% 28.64% 27.81% 34.54% 32.93% 31.99% -
Total Cost 1,287,483 1,161,860 1,044,873 981,705 937,213 797,017 684,262 52.35%
-
Net Worth 1,030,726 972,339 964,745 914,721 881,195 846,021 873,976 11.61%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 63,198 63,198 63,198 63,198 42,032 42,032 42,032 31.21%
Div Payout % 39.78% 43.49% 48.11% 53.53% 37.59% 39.78% 42.23% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,030,726 972,339 964,745 914,721 881,195 846,021 873,976 11.61%
NOSH 831,230 831,059 831,676 831,564 831,316 821,380 693,631 12.80%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.08% 11.35% 11.72% 11.57% 11.56% 12.55% 13.34% -
ROE 15.41% 14.95% 13.62% 12.91% 12.69% 12.49% 11.39% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 174.18 157.70 142.31 133.50 127.47 110.96 113.83 32.75%
EPS 19.11 17.49 15.79 14.20 13.45 12.86 14.35 21.02%
DPS 7.60 7.60 7.60 7.60 5.06 5.12 6.06 16.27%
NAPS 1.24 1.17 1.16 1.10 1.06 1.03 1.26 -1.06%
Adjusted Per Share Value based on latest NOSH - 831,564
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 56.99 51.59 46.59 43.70 41.71 35.87 31.08 49.75%
EPS 6.25 5.72 5.17 4.65 4.40 4.16 3.92 36.43%
DPS 2.49 2.49 2.49 2.49 1.65 1.65 1.65 31.53%
NAPS 0.4057 0.3827 0.3797 0.36 0.3469 0.333 0.344 11.61%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.77 2.61 2.50 1.84 1.83 1.69 1.90 -
P/RPS 1.02 1.65 1.76 1.38 1.44 1.52 1.67 -27.99%
P/EPS 9.26 14.93 15.83 12.96 13.61 13.14 13.24 -21.19%
EY 10.80 6.70 6.32 7.72 7.35 7.61 7.55 26.92%
DY 4.29 2.91 3.04 4.13 2.76 3.03 3.19 21.81%
P/NAPS 1.43 2.23 2.16 1.67 1.73 1.64 1.51 -3.56%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 17/08/11 25/05/11 25/02/11 29/11/10 26/08/10 26/05/10 -
Price 1.94 2.45 2.60 2.51 1.85 1.84 1.56 -
P/RPS 1.11 1.55 1.83 1.88 1.45 1.66 1.37 -13.07%
P/EPS 10.15 14.01 16.46 17.68 13.75 14.30 10.87 -4.46%
EY 9.85 7.14 6.07 5.66 7.27 6.99 9.20 4.65%
DY 3.92 3.10 2.92 3.03 2.73 2.78 3.88 0.68%
P/NAPS 1.56 2.09 2.24 2.28 1.75 1.79 1.24 16.52%

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