[MAHSING] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 5.42%
YoY- 25.05%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 651,639 620,383 623,353 572,469 573,365 587,232 538,286 13.52%
PBT 136,006 138,674 147,420 123,624 117,705 114,003 102,960 20.28%
Tax -43,058 -41,690 -44,558 -37,210 -35,447 -34,753 -29,733 27.85%
NP 92,948 96,984 102,862 86,414 82,258 79,250 73,227 17.14%
-
NP to SH 93,168 96,459 102,347 85,521 81,126 78,016 72,326 18.29%
-
Tax Rate 31.66% 30.06% 30.23% 30.10% 30.12% 30.48% 28.88% -
Total Cost 558,691 523,399 520,491 486,055 491,107 507,982 465,059 12.94%
-
Net Worth 688,043 667,680 690,219 652,491 627,154 607,058 607,524 8.61%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 50,039 49,675 49,675 49,675 49,675 9,123 9,123 209.41%
Div Payout % 53.71% 51.50% 48.54% 58.09% 61.23% 11.69% 12.61% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 688,043 667,680 690,219 652,491 627,154 607,058 607,524 8.61%
NOSH 625,494 623,999 621,819 621,420 620,945 619,447 510,525 14.42%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 14.26% 15.63% 16.50% 15.09% 14.35% 13.50% 13.60% -
ROE 13.54% 14.45% 14.83% 13.11% 12.94% 12.85% 11.91% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 104.18 99.42 100.25 92.12 92.34 94.80 105.44 -0.79%
EPS 14.90 15.46 16.46 13.76 13.06 12.59 14.17 3.38%
DPS 8.00 8.00 8.00 7.99 8.00 1.47 1.79 170.09%
NAPS 1.10 1.07 1.11 1.05 1.01 0.98 1.19 -5.08%
Adjusted Per Share Value based on latest NOSH - 621,420
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 25.65 24.42 24.54 22.53 22.57 23.11 21.19 13.51%
EPS 3.67 3.80 4.03 3.37 3.19 3.07 2.85 18.27%
DPS 1.97 1.96 1.96 1.96 1.96 0.36 0.36 208.93%
NAPS 0.2708 0.2628 0.2717 0.2568 0.2469 0.2389 0.2391 8.61%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.60 1.45 1.43 1.39 1.92 1.89 2.53 -
P/RPS 1.54 1.46 1.43 1.51 2.08 1.99 2.40 -25.50%
P/EPS 10.74 9.38 8.69 10.10 14.70 15.01 17.86 -28.64%
EY 9.31 10.66 11.51 9.90 6.80 6.66 5.60 40.12%
DY 5.00 5.52 5.59 5.75 4.17 0.78 0.71 265.23%
P/NAPS 1.45 1.36 1.29 1.32 1.90 1.93 2.13 -22.52%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 28/11/08 30/07/08 29/05/08 28/02/08 27/11/07 27/08/07 -
Price 1.59 1.56 1.49 1.50 1.84 1.88 1.96 -
P/RPS 1.53 1.57 1.49 1.63 1.99 1.98 1.86 -12.15%
P/EPS 10.67 10.09 9.05 10.90 14.08 14.93 13.83 -15.81%
EY 9.37 9.91 11.05 9.17 7.10 6.70 7.23 18.77%
DY 5.03 5.13 5.37 5.33 4.35 0.78 0.91 211.00%
P/NAPS 1.45 1.46 1.34 1.43 1.82 1.92 1.65 -8.21%

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