[MAHSING] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 23.21%
YoY- 63.95%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 601,260 562,660 566,244 372,920 402,872 267,668 141,404 27.25%
PBT 124,476 123,660 99,984 77,884 58,800 29,964 6,732 62.54%
Tax -35,784 -34,392 -27,340 -17,872 -22,468 -8,220 -2,236 58.67%
NP 88,692 89,268 72,644 60,012 36,332 21,744 4,496 64.30%
-
NP to SH 90,524 89,236 71,656 59,568 36,332 21,744 4,496 64.86%
-
Tax Rate 28.75% 27.81% 27.34% 22.95% 38.21% 27.43% 33.21% -
Total Cost 512,568 473,392 493,600 312,908 366,540 245,924 136,908 24.58%
-
Net Worth 714,663 652,491 374,826 269,971 223,447 110,741 91,764 40.74%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 714,663 652,491 374,826 269,971 223,447 110,741 91,764 40.74%
NOSH 626,897 621,420 168,840 145,146 145,095 45,950 43,906 55.69%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 14.75% 15.87% 12.83% 16.09% 9.02% 8.12% 3.18% -
ROE 12.67% 13.68% 19.12% 22.06% 16.26% 19.63% 4.90% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 95.91 90.54 335.37 256.93 277.66 582.51 322.06 -18.26%
EPS 14.44 14.36 42.44 41.04 25.04 47.32 10.24 5.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.05 2.22 1.86 1.54 2.41 2.09 -9.60%
Adjusted Per Share Value based on latest NOSH - 145,146
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 23.67 22.15 22.29 14.68 15.86 10.54 5.57 27.24%
EPS 3.56 3.51 2.82 2.34 1.43 0.86 0.18 64.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2813 0.2568 0.1475 0.1063 0.088 0.0436 0.0361 40.75%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.59 1.39 2.49 0.99 0.71 1.60 0.37 -
P/RPS 1.66 1.54 0.74 0.39 0.26 0.27 0.11 57.13%
P/EPS 11.01 9.68 5.87 2.41 2.84 3.38 3.61 20.40%
EY 9.08 10.33 17.04 41.45 35.27 29.57 27.68 -16.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.32 1.12 0.53 0.46 0.66 0.18 40.54%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 29/05/08 30/05/07 22/05/06 09/05/05 25/05/04 16/05/03 -
Price 1.80 1.50 2.48 1.10 0.71 0.67 0.42 -
P/RPS 1.88 1.66 0.74 0.43 0.26 0.12 0.13 56.02%
P/EPS 12.47 10.45 5.84 2.68 2.84 1.42 4.10 20.34%
EY 8.02 9.57 17.11 37.31 35.27 70.63 24.38 -16.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.43 1.12 0.59 0.46 0.28 0.20 41.08%

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