[MAHSING] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
15-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 10.71%
YoY- 50.17%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 167,233 195,421 144,537 150,207 116,880 74,922 44,559 24.63%
PBT 32,290 52,861 29,065 24,914 15,518 8,572 4,968 36.57%
Tax -8,765 -15,530 -8,182 -8,410 -4,292 -2,694 -1,081 41.69%
NP 23,525 37,331 20,883 16,504 11,226 5,878 3,887 34.95%
-
NP to SH 23,038 37,247 20,421 16,487 10,979 5,878 3,887 34.48%
-
Tax Rate 27.14% 29.38% 28.15% 33.76% 27.66% 31.43% 21.76% -
Total Cost 143,708 158,090 123,654 133,703 105,654 69,044 40,672 23.39%
-
Net Worth 696,789 690,219 607,524 287,563 235,264 160,519 95,855 39.13%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 696,789 690,219 607,524 287,563 235,264 160,519 95,855 39.13%
NOSH 627,738 621,819 510,525 147,468 145,224 115,481 43,970 55.69%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 14.07% 19.10% 14.45% 10.99% 9.60% 7.85% 8.72% -
ROE 3.31% 5.40% 3.36% 5.73% 4.67% 3.66% 4.06% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 26.64 31.43 28.31 101.86 80.48 64.88 101.34 -19.94%
EPS 3.67 5.99 4.00 11.18 7.56 5.09 8.84 -13.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.11 1.19 1.95 1.62 1.39 2.18 -10.63%
Adjusted Per Share Value based on latest NOSH - 147,468
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 6.58 7.69 5.69 5.91 4.60 2.95 1.75 24.67%
EPS 0.91 1.47 0.80 0.65 0.43 0.23 0.15 35.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2743 0.2717 0.2391 0.1132 0.0926 0.0632 0.0377 39.16%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.74 1.43 2.53 1.05 0.69 0.67 0.56 -
P/RPS 6.53 4.55 8.94 1.03 0.86 1.03 0.55 50.98%
P/EPS 47.41 23.87 63.25 9.39 9.13 13.16 6.33 39.83%
EY 2.11 4.19 1.58 10.65 10.96 7.60 15.79 -28.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.29 2.13 0.54 0.43 0.48 0.26 34.90%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 30/07/08 27/08/07 15/08/06 18/08/05 10/08/04 14/08/03 -
Price 2.00 1.49 1.96 1.30 0.75 0.58 0.55 -
P/RPS 7.51 4.74 6.92 1.28 0.93 0.89 0.54 55.01%
P/EPS 54.50 24.87 49.00 11.63 9.92 11.39 6.22 43.53%
EY 1.83 4.02 2.04 8.60 10.08 8.78 16.07 -30.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.34 1.65 0.67 0.46 0.42 0.25 38.91%

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