[MAHSING] YoY Cumulative 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- -69.2%
YoY- 63.95%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 150,315 140,665 141,561 93,230 100,718 66,917 35,351 27.25%
PBT 31,119 30,915 24,996 19,471 14,700 7,491 1,683 62.54%
Tax -8,946 -8,598 -6,835 -4,468 -5,617 -2,055 -559 58.67%
NP 22,173 22,317 18,161 15,003 9,083 5,436 1,124 64.30%
-
NP to SH 22,631 22,309 17,914 14,892 9,083 5,436 1,124 64.86%
-
Tax Rate 28.75% 27.81% 27.34% 22.95% 38.21% 27.43% 33.21% -
Total Cost 128,142 118,348 123,400 78,227 91,635 61,481 34,227 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 3.17% 3.42% 4.78% 5.52% 4.06% 4.91% 1.22% -
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 23.98 22.64 83.84 64.23 69.41 145.63 80.51 -18.26%
EPS 3.61 3.59 10.61 10.26 6.26 11.83 2.56 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 5.88 5.50 5.54 3.65 3.94 2.62 1.38 27.29%
EPS 0.89 0.87 0.70 0.58 0.36 0.21 0.04 67.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2797 0.2553 0.1467 0.1056 0.0874 0.0433 0.0359 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 6.63 6.14 2.97 1.54 1.02 1.10 0.46 55.93%
P/EPS 44.04 38.72 23.47 9.65 11.34 13.52 14.45 20.38%
EY 2.27 2.58 4.26 10.36 8.82 7.39 6.92 -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 7.51 6.63 2.96 1.71 1.02 0.46 0.52 55.98%
P/EPS 49.86 41.78 23.37 10.72 11.34 5.66 16.41 20.32%
EY 2.01 2.39 4.28 9.33 8.82 17.66 6.10 -16.87%
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