[MAHSING] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -9.17%
YoY- 18.02%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 299,284 248,871 151,660 120,404 134,271 121,468 104,953 19.07%
PBT 39,212 48,469 26,793 29,461 25,759 18,953 12,966 20.24%
Tax -6,902 -22,080 -10,341 -8,973 -8,279 -4,666 -6,166 1.89%
NP 32,310 26,389 16,452 20,488 17,480 14,287 6,800 29.64%
-
NP to SH 31,350 25,090 17,076 20,367 17,257 14,214 6,800 28.99%
-
Tax Rate 17.60% 45.55% 38.60% 30.46% 32.14% 24.62% 47.56% -
Total Cost 266,974 222,482 135,208 99,916 116,791 107,181 98,153 18.13%
-
Net Worth 914,721 788,912 688,043 627,154 304,105 259,898 193,023 29.58%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 63,198 42,032 50,039 49,675 9,123 17,423 5,634 49.58%
Div Payout % 201.59% 167.53% 293.04% 243.90% 52.87% 122.58% 82.86% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 914,721 788,912 688,043 627,154 304,105 259,898 193,023 29.58%
NOSH 831,564 646,649 625,494 620,945 152,052 145,194 130,421 36.15%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 10.80% 10.60% 10.85% 17.02% 13.02% 11.76% 6.48% -
ROE 3.43% 3.18% 2.48% 3.25% 5.67% 5.47% 3.52% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 35.99 38.49 24.25 19.39 88.31 83.66 80.47 -12.54%
EPS 3.77 3.88 2.73 3.28 4.41 9.79 5.21 -5.24%
DPS 7.60 6.50 8.00 8.00 6.00 12.00 4.32 9.86%
NAPS 1.10 1.22 1.10 1.01 2.00 1.79 1.48 -4.82%
Adjusted Per Share Value based on latest NOSH - 620,945
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 11.78 9.80 5.97 4.74 5.29 4.78 4.13 19.07%
EPS 1.23 0.99 0.67 0.80 0.68 0.56 0.27 28.73%
DPS 2.49 1.65 1.97 1.96 0.36 0.69 0.22 49.81%
NAPS 0.36 0.3105 0.2708 0.2469 0.1197 0.1023 0.076 29.57%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.84 1.84 1.60 1.92 1.68 0.74 0.77 -
P/RPS 5.11 4.78 6.60 9.90 1.90 0.88 0.96 32.12%
P/EPS 48.81 47.42 58.61 58.54 14.80 7.56 14.77 22.03%
EY 2.05 2.11 1.71 1.71 6.76 13.23 6.77 -18.04%
DY 4.13 3.53 5.00 4.17 3.57 16.22 5.61 -4.97%
P/NAPS 1.67 1.51 1.45 1.90 0.84 0.41 0.52 21.45%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 22/02/10 24/02/09 28/02/08 28/02/07 23/02/06 28/02/05 -
Price 2.51 1.80 1.59 1.84 2.36 0.90 0.88 -
P/RPS 6.97 4.68 6.56 9.49 2.67 1.08 1.09 36.21%
P/EPS 66.58 46.39 58.24 56.10 20.79 9.19 16.88 25.68%
EY 1.50 2.16 1.72 1.78 4.81 10.88 5.92 -20.44%
DY 3.03 3.61 5.03 4.35 2.54 13.33 4.91 -7.72%
P/NAPS 2.28 1.48 1.45 1.82 1.18 0.50 0.59 25.25%

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