[MAHSING] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 33.52%
YoY- 24.1%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,110,108 701,562 651,639 573,365 495,625 473,491 356,455 20.83%
PBT 177,865 144,243 136,006 117,705 93,284 69,620 38,841 28.84%
Tax -49,462 -48,402 -43,058 -35,447 -27,594 -19,896 -13,779 23.72%
NP 128,403 95,841 92,948 82,258 65,690 49,724 25,062 31.28%
-
NP to SH 118,071 94,282 93,168 81,126 65,370 48,346 25,062 29.46%
-
Tax Rate 27.81% 33.56% 31.66% 30.12% 29.58% 28.58% 35.48% -
Total Cost 981,705 605,721 558,691 491,107 429,935 423,767 331,393 19.83%
-
Net Worth 914,634 772,491 685,975 552,883 129,177 255,448 195,655 29.29%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 63,192 41,157 49,889 43,792 8,942 17,416 5,634 49.58%
Div Payout % 53.52% 43.65% 53.55% 53.98% 13.68% 36.03% 22.48% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 914,634 772,491 685,975 552,883 129,177 255,448 195,655 29.29%
NOSH 831,485 633,190 623,614 547,408 149,044 145,141 130,437 36.14%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 11.57% 13.66% 14.26% 14.35% 13.25% 10.50% 7.03% -
ROE 12.91% 12.20% 13.58% 14.67% 50.60% 18.93% 12.81% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 133.51 110.80 104.49 104.74 332.53 326.23 273.28 -11.24%
EPS 14.20 14.89 14.94 14.82 17.03 33.31 19.22 -4.91%
DPS 7.60 6.50 8.00 8.00 6.00 12.00 4.32 9.86%
NAPS 1.10 1.22 1.10 1.01 0.8667 1.76 1.50 -5.03%
Adjusted Per Share Value based on latest NOSH - 620,945
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 43.70 27.61 25.65 22.57 19.51 18.64 14.03 20.83%
EPS 4.65 3.71 3.67 3.19 2.57 1.90 0.99 29.39%
DPS 2.49 1.62 1.96 1.72 0.35 0.69 0.22 49.81%
NAPS 0.36 0.3041 0.27 0.2176 0.0508 0.1005 0.077 29.29%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.84 1.84 1.60 1.92 1.68 0.74 0.77 -
P/RPS 1.38 1.66 1.53 1.83 0.51 0.23 0.28 30.43%
P/EPS 12.96 12.36 10.71 12.96 3.83 2.22 4.01 21.58%
EY 7.72 8.09 9.34 7.72 26.11 45.01 24.95 -17.75%
DY 4.13 3.53 5.00 4.17 3.57 16.22 5.61 -4.97%
P/NAPS 1.67 1.51 1.45 1.90 1.94 0.42 0.51 21.84%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 22/02/10 24/02/09 28/02/08 28/02/07 23/02/06 28/02/05 -
Price 2.51 1.80 1.59 1.84 2.36 0.90 0.88 -
P/RPS 1.88 1.62 1.52 1.76 0.71 0.28 0.32 34.31%
P/EPS 17.68 12.09 10.64 12.42 5.38 2.70 4.58 25.23%
EY 5.66 8.27 9.40 8.05 18.58 37.01 21.83 -20.13%
DY 3.03 3.61 5.03 4.35 2.54 13.33 4.91 -7.72%
P/NAPS 2.28 1.48 1.45 1.82 2.72 0.51 0.59 25.25%

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