[MAHSING] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -5.75%
YoY- 23.64%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,447,854 1,059,695 604,351 620,383 587,232 482,822 456,976 21.18%
PBT 220,612 187,122 122,567 138,674 114,003 86,478 63,633 23.01%
Tax -60,241 -64,640 -36,663 -41,690 -34,753 -23,981 -21,703 18.53%
NP 160,371 122,482 85,904 96,984 79,250 62,497 41,930 25.04%
-
NP to SH 158,874 111,811 86,268 96,459 78,016 62,327 40,932 25.34%
-
Tax Rate 27.31% 34.54% 29.91% 30.06% 30.48% 27.73% 34.11% -
Total Cost 1,287,483 937,213 518,447 523,399 507,982 420,325 415,046 20.75%
-
Net Worth 1,030,726 881,195 725,239 667,680 607,058 151,438 242,486 27.26%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 63,198 42,032 50,039 49,675 9,123 17,423 5,634 49.58%
Div Payout % 39.78% 37.59% 58.00% 51.50% 11.69% 27.95% 13.76% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,030,726 881,195 725,239 667,680 607,058 151,438 242,486 27.26%
NOSH 831,230 831,316 630,643 623,999 619,447 151,438 145,201 33.73%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 11.08% 11.56% 14.21% 15.63% 13.50% 12.94% 9.18% -
ROE 15.41% 12.69% 11.90% 14.45% 12.85% 41.16% 16.88% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 174.18 127.47 95.83 99.42 94.80 318.82 314.72 -9.38%
EPS 19.11 13.45 13.68 15.46 12.59 41.16 28.19 -6.27%
DPS 7.60 5.06 8.00 8.00 1.47 11.51 3.88 11.85%
NAPS 1.24 1.06 1.15 1.07 0.98 1.00 1.67 -4.83%
Adjusted Per Share Value based on latest NOSH - 623,999
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 56.99 41.71 23.79 24.42 23.11 19.00 17.99 21.17%
EPS 6.25 4.40 3.40 3.80 3.07 2.45 1.61 25.35%
DPS 2.49 1.65 1.97 1.96 0.36 0.69 0.22 49.81%
NAPS 0.4057 0.3469 0.2855 0.2628 0.2389 0.0596 0.0954 27.27%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.77 1.83 1.86 1.45 1.89 1.38 0.77 -
P/RPS 1.02 1.44 1.94 1.46 1.99 0.43 0.24 27.25%
P/EPS 9.26 13.61 13.60 9.38 15.01 3.35 2.73 22.56%
EY 10.80 7.35 7.35 10.66 6.66 29.82 36.61 -18.40%
DY 4.29 2.76 4.30 5.52 0.78 8.34 5.04 -2.64%
P/NAPS 1.43 1.73 1.62 1.36 1.93 1.38 0.46 20.79%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/11/11 29/11/10 28/10/09 28/11/08 27/11/07 16/11/06 14/11/05 -
Price 1.94 1.85 1.78 1.56 1.88 1.66 0.75 -
P/RPS 1.11 1.45 1.86 1.57 1.98 0.52 0.24 29.06%
P/EPS 10.15 13.75 13.01 10.09 14.93 4.03 2.66 24.99%
EY 9.85 7.27 7.69 9.91 6.70 24.79 37.59 -19.99%
DY 3.92 2.73 4.49 5.13 0.78 6.93 5.17 -4.50%
P/NAPS 1.56 1.75 1.55 1.46 1.92 1.66 0.45 23.01%

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