[MAHSING] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 2.2%
YoY- 1.2%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,775,260 1,570,696 1,110,108 701,562 651,639 573,365 495,625 23.67%
PBT 315,523 238,628 177,865 144,243 136,006 117,705 93,284 22.49%
Tax -83,755 -69,991 -49,462 -48,402 -43,058 -35,447 -27,594 20.30%
NP 231,768 168,637 128,403 95,841 92,948 82,258 65,690 23.36%
-
NP to SH 230,617 168,556 118,071 94,282 93,168 81,126 65,370 23.35%
-
Tax Rate 26.54% 29.33% 27.81% 33.56% 31.66% 30.12% 29.58% -
Total Cost 1,543,492 1,402,059 981,705 605,721 558,691 491,107 429,935 23.71%
-
Net Worth 1,236,193 1,072,704 914,634 772,491 685,975 552,883 129,177 45.65%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 63,480 91,470 63,192 41,157 49,889 43,792 8,942 38.59%
Div Payout % 27.53% 54.27% 53.52% 43.65% 53.55% 53.98% 13.68% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,236,193 1,072,704 914,634 772,491 685,975 552,883 129,177 45.65%
NOSH 835,266 831,554 831,485 633,190 623,614 547,408 149,044 33.24%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 13.06% 10.74% 11.57% 13.66% 14.26% 14.35% 13.25% -
ROE 18.66% 15.71% 12.91% 12.20% 13.58% 14.67% 50.60% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 212.54 188.89 133.51 110.80 104.49 104.74 332.53 -7.18%
EPS 27.61 20.27 14.20 14.89 14.94 14.82 17.03 8.37%
DPS 7.60 11.00 7.60 6.50 8.00 8.00 6.00 4.01%
NAPS 1.48 1.29 1.10 1.22 1.10 1.01 0.8667 9.31%
Adjusted Per Share Value based on latest NOSH - 646,649
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 69.47 61.47 43.44 27.45 25.50 22.44 19.40 23.66%
EPS 9.02 6.60 4.62 3.69 3.65 3.17 2.56 23.33%
DPS 2.48 3.58 2.47 1.61 1.95 1.71 0.35 38.54%
NAPS 0.4838 0.4198 0.3579 0.3023 0.2684 0.2164 0.0506 45.63%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.07 2.10 1.84 1.84 1.60 1.92 1.68 -
P/RPS 0.97 1.11 1.38 1.66 1.53 1.83 0.51 11.29%
P/EPS 7.50 10.36 12.96 12.36 10.71 12.96 3.83 11.84%
EY 13.34 9.65 7.72 8.09 9.34 7.72 26.11 -10.57%
DY 3.67 5.24 4.13 3.53 5.00 4.17 3.57 0.46%
P/NAPS 1.40 1.63 1.67 1.51 1.45 1.90 1.94 -5.28%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 25/02/11 22/02/10 24/02/09 28/02/08 28/02/07 -
Price 2.05 2.15 2.51 1.80 1.59 1.84 2.36 -
P/RPS 0.96 1.14 1.88 1.62 1.52 1.76 0.71 5.15%
P/EPS 7.42 10.61 17.68 12.09 10.64 12.42 5.38 5.49%
EY 13.47 9.43 5.66 8.27 9.40 8.05 18.58 -5.21%
DY 3.71 5.12 3.03 3.61 5.03 4.35 2.54 6.51%
P/NAPS 1.39 1.67 2.28 1.48 1.45 1.82 2.72 -10.57%

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