[MAHSING] YoY Quarter Result on 31-Mar-2010 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 11.14%
YoY- 23.21%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 423,143 457,775 311,755 238,312 150,315 140,665 141,561 20.00%
PBT 92,017 84,184 58,189 41,713 31,119 30,915 24,996 24.23%
Tax -22,600 -24,207 -16,285 -10,084 -8,946 -8,598 -6,835 22.03%
NP 69,417 59,977 41,904 31,629 22,173 22,317 18,161 25.01%
-
NP to SH 69,474 59,920 41,168 27,884 22,631 22,309 17,914 25.31%
-
Tax Rate 24.56% 28.75% 27.99% 24.17% 28.75% 27.81% 27.34% -
Total Cost 353,726 397,798 269,851 206,683 128,142 118,348 123,400 19.16%
-
Net Worth 1,347,214 1,131,822 964,745 873,976 714,663 652,491 374,826 23.74%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,347,214 1,131,822 964,745 873,976 714,663 652,491 374,826 23.74%
NOSH 880,532 832,222 831,676 693,631 626,897 621,420 168,840 31.65%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 16.41% 13.10% 13.44% 13.27% 14.75% 15.87% 12.83% -
ROE 5.16% 5.29% 4.27% 3.19% 3.17% 3.42% 4.78% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 48.06 55.01 37.49 34.36 23.98 22.64 83.84 -8.84%
EPS 7.89 7.20 4.95 4.02 3.61 3.59 10.61 -4.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.36 1.16 1.26 1.14 1.05 2.22 -6.01%
Adjusted Per Share Value based on latest NOSH - 693,631
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 16.66 18.02 12.27 9.38 5.92 5.54 5.57 20.01%
EPS 2.73 2.36 1.62 1.10 0.89 0.88 0.71 25.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5303 0.4455 0.3797 0.344 0.2813 0.2568 0.1475 23.74%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.30 2.07 2.50 1.90 1.59 1.39 2.49 -
P/RPS 4.79 3.76 6.67 5.53 6.63 6.14 2.97 8.28%
P/EPS 29.15 28.75 50.51 47.26 44.04 38.72 23.47 3.67%
EY 3.43 3.48 1.98 2.12 2.27 2.58 4.26 -3.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.52 2.16 1.51 1.39 1.32 1.12 4.98%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 28/05/12 25/05/11 26/05/10 28/05/09 29/05/08 30/05/07 -
Price 3.21 1.98 2.60 1.56 1.80 1.50 2.48 -
P/RPS 6.68 3.60 6.94 4.54 7.51 6.63 2.96 14.51%
P/EPS 40.68 27.50 52.53 38.81 49.86 41.78 23.37 9.66%
EY 2.46 3.64 1.90 2.58 2.01 2.39 4.28 -8.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.46 2.24 1.24 1.58 1.43 1.12 11.03%

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