[MAHSING] QoQ TTM Result on 31-Mar-2009 [#1]

Stock

[MAHSING] MAH SING GROUP BHD

Announcement Date

28-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- 0.35%

YoY- 9.32%

Quarter Report

MSGB 1Q09 Announcement.pdf

Latest QR

Upcoming QR

MAHSING's Result

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	701,562	604,351	633,101	661,289	651,639	620,383	623,353	8.17%
YoY %	16.09%	-4.54%	-4.26%	1.48%	5.04%	-0.48%	-	-
Horiz. %	112.55%	96.95%	101.56%	106.09%	104.54%	99.52%	100.00%	-
PBT	144,243	122,567	115,639	136,210	136,006	138,674	147,420	-1.43%
YoY %	17.69%	5.99%	-15.10%	0.15%	-1.92%	-5.93%	-	-
Horiz. %	97.84%	83.14%	78.44%	92.40%	92.26%	94.07%	100.00%	-
Tax	-48,402	-36,663	-36,641	-43,406	-43,058	-41,690	-44,558	5.65%
YoY %	-32.02%	-0.06%	15.59%	-0.81%	-3.28%	6.44%	-	-
Horiz. %	108.63%	82.28%	82.23%	97.41%	96.63%	93.56%	100.00%	-
NP	95,841	85,904	78,998	92,804	92,948	96,984	102,862	-4.59%
YoY %	11.57%	8.74%	-14.88%	-0.15%	-4.16%	-5.71%	-	-
Horiz. %	93.17%	83.51%	76.80%	90.22%	90.36%	94.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	94,282	86,268	79,281	93,490	93,168	96,459	102,347	-5.31%
YoY %	9.29%	8.81%	-15.20%	0.35%	-3.41%	-5.75%	-	-
Horiz. %	92.12%	84.29%	77.46%	91.35%	91.03%	94.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.56%	29.91%	31.69%	31.87%	31.66%	30.06%	30.23%	-
YoY %	12.20%	-5.62%	-0.56%	0.66%	5.32%	-0.56%	-	-
Horiz. %	111.02%	98.94%	104.83%	105.43%	104.73%	99.44%	100.00%	-
Total Cost	605,721	518,447	554,103	568,485	558,691	523,399	520,491	10.60%
YoY %	16.83%	-6.43%	-2.53%	1.75%	6.74%	0.56%	-	-
Horiz. %	116.37%	99.61%	106.46%	109.22%	107.34%	100.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	788,912	725,239	696,789	714,663	688,043	667,680	690,219	9.29%
YoY %	8.78%	4.08%	-2.50%	3.87%	3.05%	-3.27%	-	-
Horiz. %	114.30%	105.07%	100.95%	103.54%	99.68%	96.73%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	42,032	50,039	50,039	50,039	50,039	49,675	49,675	-10.51%
YoY %	-16.00%	0.00%	0.00%	0.00%	0.73%	0.00%	-	-
Horiz. %	84.61%	100.73%	100.73%	100.73%	100.73%	100.00%	100.00%	-
Div Payout %	44.58%	58.00%	63.12%	53.52%	53.71%	51.50%	48.54%	-
YoY %	-23.14%	-8.11%	17.94%	-0.35%	4.29%	6.10%	-	-
Horiz. %	91.84%	119.49%	130.04%	110.26%	110.65%	106.10%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	788,912	725,239	696,789	714,663	688,043	667,680	690,219	9.29%
YoY %	8.78%	4.08%	-2.50%	3.87%	3.05%	-3.27%	-	-
Horiz. %	114.30%	105.07%	100.95%	103.54%	99.68%	96.73%	100.00%	-
NOSH	646,649	630,643	627,738	626,897	625,494	623,999	621,819	2.63%
YoY %	2.54%	0.46%	0.13%	0.22%	0.24%	0.35%	-	-
Horiz. %	103.99%	101.42%	100.95%	100.82%	100.59%	100.35%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	13.66%	14.21%	12.48%	14.03%	14.26%	15.63%	16.50%	-
YoY %	-3.87%	13.86%	-11.05%	-1.61%	-8.77%	-5.27%	-	-
Horiz. %	82.79%	86.12%	75.64%	85.03%	86.42%	94.73%	100.00%	-
ROE	11.95%	11.90%	11.38%	13.08%	13.54%	14.45%	14.83%	-
YoY %	0.42%	4.57%	-13.00%	-3.40%	-6.30%	-2.56%	-	-
Horiz. %	80.58%	80.24%	76.74%	88.20%	91.30%	97.44%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	108.49	95.83	100.85	105.49	104.18	99.42	100.25	5.39%
YoY %	13.21%	-4.98%	-4.40%	1.26%	4.79%	-0.83%	-	-
Horiz. %	108.22%	95.59%	100.60%	105.23%	103.92%	99.17%	100.00%	-
EPS	14.58	13.68	12.63	14.91	14.90	15.46	16.46	-7.74%
YoY %	6.58%	8.31%	-15.29%	0.07%	-3.62%	-6.08%	-	-
Horiz. %	88.58%	83.11%	76.73%	90.58%	90.52%	93.92%	100.00%	-
DPS	6.50	8.00	8.00	8.00	8.00	8.00	8.00	-12.89%
YoY %	-18.75%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	81.25%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.22	1.15	1.11	1.14	1.10	1.07	1.11	6.48%
YoY %	6.09%	3.60%	-2.63%	3.64%	2.80%	-3.60%	-	-
Horiz. %	109.91%	103.60%	100.00%	102.70%	99.10%	96.40%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 626,897
RPS	27.61	23.79	24.92	26.03	25.65	24.42	24.54	8.15%
YoY %	16.06%	-4.53%	-4.26%	1.48%	5.04%	-0.49%	-	-
Horiz. %	112.51%	96.94%	101.55%	106.07%	104.52%	99.51%	100.00%	-
EPS	3.71	3.40	3.12	3.68	3.67	3.80	4.03	-5.35%
YoY %	9.12%	8.97%	-15.22%	0.27%	-3.42%	-5.71%	-	-
Horiz. %	92.06%	84.37%	77.42%	91.32%	91.07%	94.29%	100.00%	-
DPS	1.65	1.97	1.97	1.97	1.97	1.96	1.96	-10.81%
YoY %	-16.24%	0.00%	0.00%	0.00%	0.51%	0.00%	-	-
Horiz. %	84.18%	100.51%	100.51%	100.51%	100.51%	100.00%	100.00%	-
NAPS	0.3105	0.2855	0.2743	0.2813	0.2708	0.2628	0.2717	9.28%
YoY %	8.76%	4.08%	-2.49%	3.88%	3.04%	-3.28%	-	-
Horiz. %	114.28%	105.08%	100.96%	103.53%	99.67%	96.72%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.84	1.86	1.74	1.59	1.60	1.45	1.43	-
P/RPS	1.70	1.94	1.73	1.51	1.54	1.46	1.43	12.18%
YoY %	-12.37%	12.14%	14.57%	-1.95%	5.48%	2.10%	-	-
Horiz. %	118.88%	135.66%	120.98%	105.59%	107.69%	102.10%	100.00%	-
P/EPS	12.62	13.60	13.78	10.66	10.74	9.38	8.69	28.15%
YoY %	-7.21%	-1.31%	29.27%	-0.74%	14.50%	7.94%	-	-
Horiz. %	145.22%	156.50%	158.57%	122.67%	123.59%	107.94%	100.00%	-
EY	7.92	7.35	7.26	9.38	9.31	10.66	11.51	-22.00%
YoY %	7.76%	1.24%	-22.60%	0.75%	-12.66%	-7.38%	-	-
Horiz. %	68.81%	63.86%	63.08%	81.49%	80.89%	92.62%	100.00%	-
DY	3.53	4.30	4.60	5.03	5.00	5.52	5.59	-26.33%
YoY %	-17.91%	-6.52%	-8.55%	0.60%	-9.42%	-1.25%	-	-
Horiz. %	63.15%	76.92%	82.29%	89.98%	89.45%	98.75%	100.00%	-
P/NAPS	1.51	1.62	1.57	1.39	1.45	1.36	1.29	11.03%
YoY %	-6.79%	3.18%	12.95%	-4.14%	6.62%	5.43%	-	-
Horiz. %	117.05%	125.58%	121.71%	107.75%	112.40%	105.43%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	22/02/10	28/10/09	19/08/09	28/05/09	24/02/09	28/11/08	30/07/08	-
Price	1.80	1.78	2.00	1.80	1.59	1.56	1.49	-
P/RPS	1.66	1.86	1.98	1.71	1.53	1.57	1.49	7.44%
YoY %	-10.75%	-6.06%	15.79%	11.76%	-2.55%	5.37%	-	-
Horiz. %	111.41%	124.83%	132.89%	114.77%	102.68%	105.37%	100.00%	-
P/EPS	12.35	13.01	15.84	12.07	10.67	10.09	9.05	22.96%
YoY %	-5.07%	-17.87%	31.23%	13.12%	5.75%	11.49%	-	-
Horiz. %	136.46%	143.76%	175.03%	133.37%	117.90%	111.49%	100.00%	-
EY	8.10	7.69	6.31	8.29	9.37	9.91	11.05	-18.65%
YoY %	5.33%	21.87%	-23.88%	-11.53%	-5.45%	-10.32%	-	-
Horiz. %	73.30%	69.59%	57.10%	75.02%	84.80%	89.68%	100.00%	-
DY	3.61	4.49	4.00	4.44	5.03	5.13	5.37	-23.20%
YoY %	-19.60%	12.25%	-9.91%	-11.73%	-1.95%	-4.47%	-	-
Horiz. %	67.23%	83.61%	74.49%	82.68%	93.67%	95.53%	100.00%	-
P/NAPS	1.48	1.55	1.80	1.58	1.45	1.46	1.34	6.82%
YoY %	-4.52%	-13.89%	13.92%	8.97%	-0.68%	8.96%	-	-
Horiz. %	110.45%	115.67%	134.33%	117.91%	108.21%	108.96%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos