[MAHSING] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 2.11%
YoY- 42.25%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 420,843 420,696 283,462 135,143 163,893 166,863 117,917 23.59%
PBT 76,117 61,226 48,975 32,365 25,437 34,183 23,140 21.92%
Tax -19,833 -17,738 -17,098 -8,611 -8,589 -11,457 -6,437 20.60%
NP 56,284 43,488 31,877 23,754 16,848 22,726 16,703 22.41%
-
NP to SH 55,232 43,224 29,678 23,523 16,536 22,424 16,734 21.99%
-
Tax Rate 26.06% 28.97% 34.91% 26.61% 33.77% 33.52% 27.82% -
Total Cost 364,559 377,208 251,585 111,389 147,045 144,137 101,214 23.78%
-
Net Worth 1,178,171 1,030,726 881,195 725,239 667,680 607,058 298,334 25.69%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,178,171 1,030,726 881,195 725,239 667,680 607,058 298,334 25.69%
NOSH 835,582 831,230 831,316 630,643 623,999 619,447 151,438 32.89%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.37% 10.34% 11.25% 17.58% 10.28% 13.62% 14.17% -
ROE 4.69% 4.19% 3.37% 3.24% 2.48% 3.69% 5.61% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 50.37 50.61 34.10 21.43 26.26 26.94 77.86 -6.99%
EPS 6.61 5.20 3.57 3.73 2.65 3.62 11.05 -8.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.24 1.06 1.15 1.07 0.98 1.97 -5.41%
Adjusted Per Share Value based on latest NOSH - 630,643
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 16.57 16.56 11.16 5.32 6.45 6.57 4.64 23.60%
EPS 2.17 1.70 1.17 0.93 0.65 0.88 0.66 21.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4637 0.4057 0.3469 0.2855 0.2628 0.2389 0.1174 25.70%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.11 1.77 1.83 1.86 1.45 1.89 1.38 -
P/RPS 4.19 3.50 5.37 8.68 5.52 7.02 1.77 15.42%
P/EPS 31.92 34.04 51.26 49.87 54.72 52.21 12.49 16.91%
EY 3.13 2.94 1.95 2.01 1.83 1.92 8.01 -14.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.43 1.73 1.62 1.36 1.93 0.70 13.53%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 21/11/11 29/11/10 28/10/09 28/11/08 27/11/07 16/11/06 -
Price 2.29 1.94 1.85 1.78 1.56 1.88 1.66 -
P/RPS 4.55 3.83 5.43 8.31 5.94 6.98 2.13 13.47%
P/EPS 34.64 37.31 51.82 47.72 58.87 51.93 15.02 14.92%
EY 2.89 2.68 1.93 2.10 1.70 1.93 6.66 -12.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.56 1.75 1.55 1.46 1.92 0.84 11.55%

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