[MAHSING] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 8.81%
YoY- -10.57%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,755,944 1,447,854 1,059,695 604,351 620,383 587,232 482,822 23.98%
PBT 300,467 220,612 187,122 122,567 138,674 114,003 86,478 23.04%
Tax -83,477 -60,241 -64,640 -36,663 -41,690 -34,753 -23,981 23.08%
NP 216,990 160,371 122,482 85,904 96,984 79,250 62,497 23.03%
-
NP to SH 216,250 158,874 111,811 86,268 96,459 78,016 62,327 23.01%
-
Tax Rate 27.78% 27.31% 34.54% 29.91% 30.06% 30.48% 27.73% -
Total Cost 1,538,954 1,287,483 937,213 518,447 523,399 507,982 420,325 24.12%
-
Net Worth 1,178,171 1,030,726 881,195 725,239 667,680 607,058 151,438 40.72%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 91,552 63,198 42,032 50,039 49,675 9,123 17,423 31.81%
Div Payout % 42.34% 39.78% 37.59% 58.00% 51.50% 11.69% 27.95% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,178,171 1,030,726 881,195 725,239 667,680 607,058 151,438 40.72%
NOSH 835,582 831,230 831,316 630,643 623,999 619,447 151,438 32.89%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.36% 11.08% 11.56% 14.21% 15.63% 13.50% 12.94% -
ROE 18.35% 15.41% 12.69% 11.90% 14.45% 12.85% 41.16% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 210.15 174.18 127.47 95.83 99.42 94.80 318.82 -6.70%
EPS 25.88 19.11 13.45 13.68 15.46 12.59 41.16 -7.43%
DPS 11.00 7.60 5.06 8.00 8.00 1.47 11.51 -0.75%
NAPS 1.41 1.24 1.06 1.15 1.07 0.98 1.00 5.88%
Adjusted Per Share Value based on latest NOSH - 630,643
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 69.12 56.99 41.71 23.79 24.42 23.11 19.00 23.99%
EPS 8.51 6.25 4.40 3.40 3.80 3.07 2.45 23.03%
DPS 3.60 2.49 1.65 1.97 1.96 0.36 0.69 31.66%
NAPS 0.4637 0.4057 0.3469 0.2855 0.2628 0.2389 0.0596 40.72%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.11 1.77 1.83 1.86 1.45 1.89 1.38 -
P/RPS 1.00 1.02 1.44 1.94 1.46 1.99 0.43 15.08%
P/EPS 8.15 9.26 13.61 13.60 9.38 15.01 3.35 15.95%
EY 12.27 10.80 7.35 7.35 10.66 6.66 29.82 -13.74%
DY 5.21 4.29 2.76 4.30 5.52 0.78 8.34 -7.53%
P/NAPS 1.50 1.43 1.73 1.62 1.36 1.93 1.38 1.39%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 21/11/11 29/11/10 28/10/09 28/11/08 27/11/07 16/11/06 -
Price 2.29 1.94 1.85 1.78 1.56 1.88 1.66 -
P/RPS 1.09 1.11 1.45 1.86 1.57 1.98 0.52 13.11%
P/EPS 8.85 10.15 13.75 13.01 10.09 14.93 4.03 13.99%
EY 11.30 9.85 7.27 7.69 9.91 6.70 24.79 -12.26%
DY 4.80 3.92 2.73 4.49 5.13 0.78 6.93 -5.93%
P/NAPS 1.62 1.56 1.75 1.55 1.46 1.92 1.66 -0.40%

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