[MAHSING] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 11.25%
YoY- 31.97%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,570,696 1,447,854 1,310,620 1,183,551 1,110,108 1,059,695 911,376 43.60%
PBT 238,628 220,612 208,361 194,341 177,865 187,122 170,512 25.03%
Tax -69,991 -60,241 -59,601 -55,663 -49,462 -64,640 -56,153 15.77%
NP 168,637 160,371 148,760 138,678 128,403 122,482 114,359 29.46%
-
NP to SH 168,556 158,874 145,328 131,355 118,071 111,811 105,656 36.41%
-
Tax Rate 29.33% 27.31% 28.60% 28.64% 27.81% 34.54% 32.93% -
Total Cost 1,402,059 1,287,483 1,161,860 1,044,873 981,705 937,213 797,017 45.57%
-
Net Worth 1,073,656 1,030,726 972,339 964,745 914,721 881,195 846,021 17.16%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 91,552 63,198 63,198 63,198 63,198 42,032 42,032 67.79%
Div Payout % 54.32% 39.78% 43.49% 48.11% 53.53% 37.59% 39.78% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,073,656 1,030,726 972,339 964,745 914,721 881,195 846,021 17.16%
NOSH 832,292 831,230 831,059 831,676 831,564 831,316 821,380 0.88%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.74% 11.08% 11.35% 11.72% 11.57% 11.56% 12.55% -
ROE 15.70% 15.41% 14.95% 13.62% 12.91% 12.69% 12.49% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 188.72 174.18 157.70 142.31 133.50 127.47 110.96 42.34%
EPS 20.25 19.11 17.49 15.79 14.20 13.45 12.86 35.23%
DPS 11.00 7.60 7.60 7.60 7.60 5.06 5.12 66.26%
NAPS 1.29 1.24 1.17 1.16 1.10 1.06 1.03 16.14%
Adjusted Per Share Value based on latest NOSH - 831,676
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 61.83 56.99 51.59 46.59 43.70 41.71 35.87 43.61%
EPS 6.63 6.25 5.72 5.17 4.65 4.40 4.16 36.32%
DPS 3.60 2.49 2.49 2.49 2.49 1.65 1.65 67.98%
NAPS 0.4226 0.4057 0.3827 0.3797 0.36 0.3469 0.333 17.16%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.10 1.77 2.61 2.50 1.84 1.83 1.69 -
P/RPS 1.11 1.02 1.65 1.76 1.38 1.44 1.52 -18.86%
P/EPS 10.37 9.26 14.93 15.83 12.96 13.61 13.14 -14.56%
EY 9.64 10.80 6.70 6.32 7.72 7.35 7.61 17.02%
DY 5.24 4.29 2.91 3.04 4.13 2.76 3.03 43.93%
P/NAPS 1.63 1.43 2.23 2.16 1.67 1.73 1.64 -0.40%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 21/11/11 17/08/11 25/05/11 25/02/11 29/11/10 26/08/10 -
Price 2.15 1.94 2.45 2.60 2.51 1.85 1.84 -
P/RPS 1.14 1.11 1.55 1.83 1.88 1.45 1.66 -22.10%
P/EPS 10.62 10.15 14.01 16.46 17.68 13.75 14.30 -17.94%
EY 9.42 9.85 7.14 6.07 5.66 7.27 6.99 21.94%
DY 5.12 3.92 3.10 2.92 3.03 2.73 2.78 50.08%
P/NAPS 1.67 1.56 2.09 2.24 2.28 1.75 1.79 -4.50%

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