[MAHSING] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 13.99%
YoY- 23.86%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 289,050 167,233 195,421 144,537 150,207 116,880 74,922 25.22%
PBT 47,965 32,290 52,861 29,065 24,914 15,518 8,572 33.22%
Tax -15,378 -8,765 -15,530 -8,182 -8,410 -4,292 -2,694 33.66%
NP 32,587 23,525 37,331 20,883 16,504 11,226 5,878 33.01%
-
NP to SH 29,159 23,038 37,247 20,421 16,487 10,979 5,878 30.57%
-
Tax Rate 32.06% 27.14% 29.38% 28.15% 33.76% 27.66% 31.43% -
Total Cost 256,463 143,708 158,090 123,654 133,703 105,654 69,044 24.43%
-
Net Worth 846,021 696,789 690,219 607,524 287,563 235,264 160,519 31.90%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 846,021 696,789 690,219 607,524 287,563 235,264 160,519 31.90%
NOSH 821,380 627,738 621,819 510,525 147,468 145,224 115,481 38.65%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.27% 14.07% 19.10% 14.45% 10.99% 9.60% 7.85% -
ROE 3.45% 3.31% 5.40% 3.36% 5.73% 4.67% 3.66% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 35.19 26.64 31.43 28.31 101.86 80.48 64.88 -9.68%
EPS 3.55 3.67 5.99 4.00 11.18 7.56 5.09 -5.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.11 1.11 1.19 1.95 1.62 1.39 -4.87%
Adjusted Per Share Value based on latest NOSH - 510,525
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 11.38 6.58 7.69 5.69 5.91 4.60 2.95 25.22%
EPS 1.15 0.91 1.47 0.80 0.65 0.43 0.23 30.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.333 0.2743 0.2717 0.2391 0.1132 0.0926 0.0632 31.89%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.69 1.74 1.43 2.53 1.05 0.69 0.67 -
P/RPS 4.80 6.53 4.55 8.94 1.03 0.86 1.03 29.22%
P/EPS 47.61 47.41 23.87 63.25 9.39 9.13 13.16 23.88%
EY 2.10 2.11 4.19 1.58 10.65 10.96 7.60 -19.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.57 1.29 2.13 0.54 0.43 0.48 22.71%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 19/08/09 30/07/08 27/08/07 15/08/06 18/08/05 10/08/04 -
Price 1.84 2.00 1.49 1.96 1.30 0.75 0.58 -
P/RPS 5.23 7.51 4.74 6.92 1.28 0.93 0.89 34.31%
P/EPS 51.83 54.50 24.87 49.00 11.63 9.92 11.39 28.71%
EY 1.93 1.83 4.02 2.04 8.60 10.08 8.78 -22.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.80 1.34 1.65 0.67 0.46 0.42 27.31%

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