[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
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 701,562 604,351 633,101 661,289 651,639 620,383 623,353 8.17%
PBT 144,243 122,567 115,639 136,210 136,006 138,674 147,420 -1.43%
Tax -48,402 -36,663 -36,641 -43,406 -43,058 -41,690 -44,558 5.65%
NP 95,841 85,904 78,998 92,804 92,948 96,984 102,862 -4.59%
-
NP to SH 94,282 86,268 79,281 93,490 93,168 96,459 102,347 -5.31%
-
Tax Rate 33.56% 29.91% 31.69% 31.87% 31.66% 30.06% 30.23% -
Total Cost 605,721 518,447 554,103 568,485 558,691 523,399 520,491 10.60%
-
Net Worth 788,912 725,239 696,789 714,663 688,043 667,680 690,219 9.29%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 42,032 50,039 50,039 50,039 50,039 49,675 49,675 -10.51%
Div Payout % 44.58% 58.00% 63.12% 53.52% 53.71% 51.50% 48.54% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 788,912 725,239 696,789 714,663 688,043 667,680 690,219 9.29%
NOSH 646,649 630,643 627,738 626,897 625,494 623,999 621,819 2.63%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.66% 14.21% 12.48% 14.03% 14.26% 15.63% 16.50% -
ROE 11.95% 11.90% 11.38% 13.08% 13.54% 14.45% 14.83% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 108.49 95.83 100.85 105.49 104.18 99.42 100.25 5.39%
EPS 14.58 13.68 12.63 14.91 14.90 15.46 16.46 -7.74%
DPS 6.50 8.00 8.00 8.00 8.00 8.00 8.00 -12.89%
NAPS 1.22 1.15 1.11 1.14 1.10 1.07 1.11 6.48%
Adjusted Per Share Value based on latest NOSH - 626,897
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 27.45 23.65 24.77 25.88 25.50 24.28 24.39 8.17%
EPS 3.69 3.38 3.10 3.66 3.65 3.77 4.01 -5.37%
DPS 1.64 1.96 1.96 1.96 1.96 1.94 1.94 -10.56%
NAPS 0.3087 0.2838 0.2727 0.2797 0.2693 0.2613 0.2701 9.28%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
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%
P/EPS 12.62 13.60 13.78 10.66 10.74 9.38 8.69 28.15%
EY 7.92 7.35 7.26 9.38 9.31 10.66 11.51 -22.00%
DY 3.53 4.30 4.60 5.03 5.00 5.52 5.59 -26.33%
P/NAPS 1.51 1.62 1.57 1.39 1.45 1.36 1.29 11.03%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
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%
P/EPS 12.35 13.01 15.84 12.07 10.67 10.09 9.05 22.96%
EY 8.10 7.69 6.31 8.29 9.37 9.91 11.05 -18.65%
DY 3.61 4.49 4.00 4.44 5.03 5.13 5.37 -23.20%
P/NAPS 1.48 1.55 1.80 1.58 1.45 1.46 1.34 6.82%

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