[MAHSING] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
15-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 10.17%
YoY- 76.47%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 633,101 623,353 538,286 499,330 432,214 273,956 147,198 27.49%
PBT 115,639 147,420 102,960 83,787 52,996 30,583 10,077 50.13%
Tax -36,641 -44,558 -29,733 -23,172 -18,939 -9,577 -3,033 51.42%
NP 78,998 102,862 73,227 60,615 34,057 21,006 7,044 49.55%
-
NP to SH 79,281 102,347 72,326 59,663 33,810 21,006 7,044 49.64%
-
Tax Rate 31.69% 30.23% 28.88% 27.66% 35.74% 31.31% 30.10% -
Total Cost 554,103 520,491 465,059 438,715 398,157 252,950 140,154 25.72%
-
Net Worth 696,789 690,219 607,524 147,468 235,264 160,519 87,941 41.15%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 50,039 49,675 9,123 17,423 5,634 439 1,321 83.15%
Div Payout % 63.12% 48.54% 12.61% 29.20% 16.66% 2.09% 18.76% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 696,789 690,219 607,524 147,468 235,264 160,519 87,941 41.15%
NOSH 627,738 621,819 510,525 147,468 145,224 115,481 43,970 55.69%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 12.48% 16.50% 13.60% 12.14% 7.88% 7.67% 4.79% -
ROE 11.38% 14.83% 11.91% 40.46% 14.37% 13.09% 8.01% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 100.85 100.25 105.44 338.60 297.62 237.23 334.76 -18.10%
EPS 12.63 16.46 14.17 40.46 23.28 18.19 16.02 -3.88%
DPS 8.00 8.00 1.79 12.00 3.88 0.38 3.00 17.74%
NAPS 1.11 1.11 1.19 1.00 1.62 1.39 2.00 -9.33%
Adjusted Per Share Value based on latest NOSH - 147,468
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 24.92 24.54 21.19 19.65 17.01 10.78 5.79 27.51%
EPS 3.12 4.03 2.85 2.35 1.33 0.83 0.28 49.39%
DPS 1.97 1.96 0.36 0.69 0.22 0.02 0.05 84.36%
NAPS 0.2743 0.2717 0.2391 0.058 0.0926 0.0632 0.0346 41.16%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.74 1.43 2.53 1.05 0.69 0.67 0.56 -
P/RPS 1.73 1.43 2.40 0.31 0.23 0.28 0.17 47.15%
P/EPS 13.78 8.69 17.86 2.60 2.96 3.68 3.50 25.63%
EY 7.26 11.51 5.60 38.53 33.74 27.15 28.61 -20.41%
DY 4.60 5.59 0.71 11.43 5.62 0.57 5.36 -2.51%
P/NAPS 1.57 1.29 2.13 1.05 0.43 0.48 0.28 33.25%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 30/07/08 27/08/07 15/08/06 18/08/05 10/08/04 14/08/03 -
Price 2.00 1.49 1.96 1.30 0.75 0.58 0.55 -
P/RPS 1.98 1.49 1.86 0.38 0.25 0.24 0.16 52.02%
P/EPS 15.84 9.05 13.83 3.21 3.22 3.19 3.43 29.01%
EY 6.31 11.05 7.23 31.12 31.04 31.36 29.13 -22.48%
DY 4.00 5.37 0.91 9.23 5.17 0.66 5.45 -5.02%
P/NAPS 1.80 1.34 1.65 1.30 0.46 0.42 0.28 36.32%

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