[MAHSING] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 3.13%
YoY- 21.41%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 248,871 151,660 120,404 134,271 121,468 104,953 73,583 22.49%
PBT 48,469 26,793 29,461 25,759 18,953 12,966 8,274 34.22%
Tax -22,080 -10,341 -8,973 -8,279 -4,666 -6,166 -2,487 43.84%
NP 26,389 16,452 20,488 17,480 14,287 6,800 5,787 28.74%
-
NP to SH 25,090 17,076 20,367 17,257 14,214 6,800 5,787 27.66%
-
Tax Rate 45.55% 38.60% 30.46% 32.14% 24.62% 47.56% 30.06% -
Total Cost 222,482 135,208 99,916 116,791 107,181 98,153 67,796 21.88%
-
Net Worth 788,912 688,043 627,154 304,105 259,898 193,023 105,098 39.88%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 42,032 50,039 49,675 9,123 17,423 5,634 - -
Div Payout % 167.53% 293.04% 243.90% 52.87% 122.58% 82.86% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 788,912 688,043 627,154 304,105 259,898 193,023 105,098 39.88%
NOSH 646,649 625,494 620,945 152,052 145,194 130,421 43,974 56.45%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.60% 10.85% 17.02% 13.02% 11.76% 6.48% 7.86% -
ROE 3.18% 2.48% 3.25% 5.67% 5.47% 3.52% 5.51% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 38.49 24.25 19.39 88.31 83.66 80.47 167.33 -21.70%
EPS 3.88 2.73 3.28 4.41 9.79 5.21 13.16 -18.40%
DPS 6.50 8.00 8.00 6.00 12.00 4.32 0.00 -
NAPS 1.22 1.10 1.01 2.00 1.79 1.48 2.39 -10.59%
Adjusted Per Share Value based on latest NOSH - 152,052
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 9.80 5.97 4.74 5.29 4.78 4.13 2.90 22.47%
EPS 0.99 0.67 0.80 0.68 0.56 0.27 0.23 27.51%
DPS 1.65 1.97 1.96 0.36 0.69 0.22 0.00 -
NAPS 0.3105 0.2708 0.2469 0.1197 0.1023 0.076 0.0414 39.86%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.84 1.60 1.92 1.68 0.74 0.77 0.77 -
P/RPS 4.78 6.60 9.90 1.90 0.88 0.96 0.46 47.66%
P/EPS 47.42 58.61 58.54 14.80 7.56 14.77 5.85 41.68%
EY 2.11 1.71 1.71 6.76 13.23 6.77 17.09 -29.41%
DY 3.53 5.00 4.17 3.57 16.22 5.61 0.00 -
P/NAPS 1.51 1.45 1.90 0.84 0.41 0.52 0.32 29.47%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 24/02/09 28/02/08 28/02/07 23/02/06 28/02/05 27/02/04 -
Price 1.80 1.59 1.84 2.36 0.90 0.88 1.23 -
P/RPS 4.68 6.56 9.49 2.67 1.08 1.09 0.74 35.95%
P/EPS 46.39 58.24 56.10 20.79 9.19 16.88 9.35 30.56%
EY 2.16 1.72 1.78 4.81 10.88 5.92 10.70 -23.39%
DY 3.61 5.03 4.35 2.54 13.33 4.91 0.00 -
P/NAPS 1.48 1.45 1.82 1.18 0.50 0.59 0.51 19.41%

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