[MAHSING] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 12.02%
YoY- 88.63%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 495,625 482,822 499,330 466,003 473,491 456,976 432,214 9.52%
PBT 93,284 86,478 83,787 74,391 69,620 63,633 52,996 45.63%
Tax -27,594 -23,981 -23,172 -19,054 -20,203 -21,703 -18,939 28.43%
NP 65,690 62,497 60,615 55,337 49,417 41,930 34,057 54.76%
-
NP to SH 65,370 62,327 59,663 54,155 48,346 40,932 33,810 55.01%
-
Tax Rate 29.58% 27.73% 27.66% 25.61% 29.02% 34.11% 35.74% -
Total Cost 429,935 420,325 438,715 410,666 424,074 415,046 398,157 5.23%
-
Net Worth 304,105 151,438 147,468 269,971 259,898 242,486 235,264 18.60%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 9,123 17,423 17,423 17,423 17,423 5,634 5,634 37.77%
Div Payout % 13.96% 27.95% 29.20% 32.17% 36.04% 13.76% 16.66% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 304,105 151,438 147,468 269,971 259,898 242,486 235,264 18.60%
NOSH 152,052 151,438 147,468 145,146 145,194 145,201 145,224 3.10%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 13.25% 12.94% 12.14% 11.87% 10.44% 9.18% 7.88% -
ROE 21.50% 41.16% 40.46% 20.06% 18.60% 16.88% 14.37% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 325.96 318.82 338.60 321.06 326.11 314.72 297.62 6.23%
EPS 42.99 41.16 40.46 37.31 33.30 28.19 23.28 50.35%
DPS 6.00 11.51 12.00 12.00 12.00 3.88 3.88 33.61%
NAPS 2.00 1.00 1.00 1.86 1.79 1.67 1.62 15.03%
Adjusted Per Share Value based on latest NOSH - 145,146
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 19.51 19.00 19.65 18.34 18.64 17.99 17.01 9.54%
EPS 2.57 2.45 2.35 2.13 1.90 1.61 1.33 54.95%
DPS 0.36 0.69 0.69 0.69 0.69 0.22 0.22 38.73%
NAPS 0.1197 0.0596 0.058 0.1063 0.1023 0.0954 0.0926 18.60%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.68 1.38 1.05 0.99 0.74 0.77 0.69 -
P/RPS 0.52 0.43 0.31 0.31 0.23 0.24 0.23 72.00%
P/EPS 3.91 3.35 2.60 2.65 2.22 2.73 2.96 20.32%
EY 25.59 29.82 38.53 37.69 45.00 36.61 33.74 -16.79%
DY 3.57 8.34 11.43 12.12 16.22 5.04 5.62 -26.04%
P/NAPS 0.84 1.38 1.05 0.53 0.41 0.46 0.43 56.07%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 16/11/06 15/08/06 22/05/06 23/02/06 14/11/05 18/08/05 -
Price 2.36 1.66 1.30 1.10 0.90 0.75 0.75 -
P/RPS 0.72 0.52 0.38 0.34 0.28 0.24 0.25 102.03%
P/EPS 5.49 4.03 3.21 2.95 2.70 2.66 3.22 42.57%
EY 18.22 24.79 31.12 33.92 37.00 37.59 31.04 -29.82%
DY 2.54 6.93 9.23 10.91 13.33 5.17 5.17 -37.65%
P/NAPS 1.18 1.66 1.30 0.59 0.50 0.45 0.46 87.07%

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