[MAHSING] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 27.77%
YoY- 25.24%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,148,570 810,824 452,691 499,979 452,961 361,354 352,023 21.77%
PBT 181,400 138,653 95,774 109,213 88,244 67,525 50,667 23.67%
Tax -53,339 -42,560 -26,322 -32,717 -26,474 -19,315 -15,230 23.22%
NP 128,061 96,093 69,452 76,496 61,770 48,210 35,437 23.86%
-
NP to SH 127,524 86,721 69,192 76,092 60,759 48,113 34,132 24.55%
-
Tax Rate 29.40% 30.70% 27.48% 29.96% 30.00% 28.60% 30.06% -
Total Cost 1,020,509 714,731 383,239 423,483 391,191 313,144 316,586 21.52%
-
Net Worth 1,030,832 829,641 722,713 666,272 511,984 291,638 242,348 27.27%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,030,832 829,641 722,713 666,272 511,984 291,638 242,348 27.27%
NOSH 831,316 782,680 628,446 622,684 522,433 148,040 145,119 33.74%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 11.15% 11.85% 15.34% 15.30% 13.64% 13.34% 10.07% -
ROE 12.37% 10.45% 9.57% 11.42% 11.87% 16.50% 14.08% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 138.16 103.60 72.03 80.29 86.70 244.09 242.58 -8.95%
EPS 15.34 11.08 11.01 12.22 11.63 32.50 23.52 -6.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.06 1.15 1.07 0.98 1.97 1.67 -4.83%
Adjusted Per Share Value based on latest NOSH - 623,999
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 45.21 31.92 17.82 19.68 17.83 14.22 13.86 21.76%
EPS 5.02 3.41 2.72 3.00 2.39 1.89 1.34 24.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4058 0.3266 0.2845 0.2623 0.2015 0.1148 0.0954 27.27%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.77 1.83 1.86 1.45 1.89 1.38 0.77 -
P/RPS 1.28 1.77 2.58 1.81 2.18 0.57 0.32 25.97%
P/EPS 11.54 16.52 16.89 11.87 16.25 4.25 3.27 23.37%
EY 8.67 6.05 5.92 8.43 6.15 23.55 30.55 -18.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.73 1.62 1.36 1.93 0.70 0.46 20.79%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/11/11 29/11/10 28/10/09 28/11/08 27/11/07 16/11/06 14/11/05 -
Price 1.94 1.85 1.78 1.56 1.88 1.66 0.75 -
P/RPS 1.40 1.79 2.47 1.94 2.17 0.68 0.31 28.55%
P/EPS 12.65 16.70 16.17 12.77 16.17 5.11 3.19 25.79%
EY 7.91 5.99 6.19 7.83 6.19 19.58 31.36 -20.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.75 1.55 1.46 1.92 0.84 0.45 23.01%

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