[MAHSING] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -15.2%
YoY- -22.54%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,755,797 1,310,620 911,376 633,101 623,353 538,286 499,330 23.29%
PBT 285,576 208,361 170,512 115,639 147,420 102,960 83,787 22.65%
Tax -81,382 -59,601 -56,153 -36,641 -44,558 -29,733 -23,172 23.26%
NP 204,194 148,760 114,359 78,998 102,862 73,227 60,615 22.41%
-
NP to SH 204,242 145,328 105,656 79,281 102,347 72,326 59,663 22.74%
-
Tax Rate 28.50% 28.60% 32.93% 31.69% 30.23% 28.88% 27.66% -
Total Cost 1,551,603 1,161,860 797,017 554,103 520,491 465,059 438,715 23.40%
-
Net Worth 1,133,006 972,339 846,021 696,789 690,219 607,524 147,468 40.42%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 91,552 63,198 42,032 50,039 49,675 9,123 17,423 31.81%
Div Payout % 44.83% 43.49% 39.78% 63.12% 48.54% 12.61% 29.20% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,133,006 972,339 846,021 696,789 690,219 607,524 147,468 40.42%
NOSH 833,092 831,059 821,380 627,738 621,819 510,525 147,468 33.41%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 11.63% 11.35% 12.55% 12.48% 16.50% 13.60% 12.14% -
ROE 18.03% 14.95% 12.49% 11.38% 14.83% 11.91% 40.46% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 210.76 157.70 110.96 100.85 100.25 105.44 338.60 -7.59%
EPS 24.52 17.49 12.86 12.63 16.46 14.17 40.46 -8.00%
DPS 11.00 7.60 5.12 8.00 8.00 1.79 12.00 -1.43%
NAPS 1.36 1.17 1.03 1.11 1.11 1.19 1.00 5.25%
Adjusted Per Share Value based on latest NOSH - 627,738
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 69.11 51.59 35.87 24.92 24.54 21.19 19.65 23.29%
EPS 8.04 5.72 4.16 3.12 4.03 2.85 2.35 22.72%
DPS 3.60 2.49 1.65 1.97 1.96 0.36 0.69 31.66%
NAPS 0.446 0.3827 0.333 0.2743 0.2717 0.2391 0.058 40.44%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.05 2.61 1.69 1.74 1.43 2.53 1.05 -
P/RPS 0.97 1.65 1.52 1.73 1.43 2.40 0.31 20.91%
P/EPS 8.36 14.93 13.14 13.78 8.69 17.86 2.60 21.46%
EY 11.96 6.70 7.61 7.26 11.51 5.60 38.53 -17.70%
DY 5.37 2.91 3.03 4.60 5.59 0.71 11.43 -11.81%
P/NAPS 1.51 2.23 1.64 1.57 1.29 2.13 1.05 6.23%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 17/08/11 26/08/10 19/08/09 30/07/08 27/08/07 15/08/06 -
Price 2.38 2.45 1.84 2.00 1.49 1.96 1.30 -
P/RPS 1.13 1.55 1.66 1.98 1.49 1.86 0.38 19.89%
P/EPS 9.71 14.01 14.30 15.84 9.05 13.83 3.21 20.23%
EY 10.30 7.14 6.99 6.31 11.05 7.23 31.12 -16.81%
DY 4.62 3.10 2.78 4.00 5.37 0.91 9.23 -10.88%
P/NAPS 1.75 2.09 1.79 1.80 1.34 1.65 1.30 5.07%

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