[MAHSING] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 7.0%
YoY- 22.17%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 562,660 573,365 603,948 572,196 566,244 495,625 481,805 10.88%
PBT 123,660 117,705 117,658 108,122 99,984 93,284 90,033 23.53%
Tax -34,392 -35,447 -35,298 -30,034 -27,340 -27,594 -25,753 21.24%
NP 89,268 82,258 82,360 78,088 72,644 65,690 64,280 24.44%
-
NP to SH 89,236 81,126 81,012 76,670 71,656 65,370 64,150 24.58%
-
Tax Rate 27.81% 30.12% 30.00% 27.78% 27.34% 29.58% 28.60% -
Total Cost 473,392 491,107 521,588 494,108 493,600 429,935 417,525 8.72%
-
Net Worth 652,491 552,883 511,984 563,193 374,826 129,177 291,638 70.97%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 43,792 - - - 8,942 - -
Div Payout % - 53.98% - - - 13.68% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 652,491 552,883 511,984 563,193 374,826 129,177 291,638 70.97%
NOSH 621,420 547,408 522,433 473,271 168,840 149,044 148,040 159.99%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 15.87% 14.35% 13.64% 13.65% 12.83% 13.25% 13.34% -
ROE 13.68% 14.67% 15.82% 13.61% 19.12% 50.60% 22.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 90.54 104.74 115.60 120.90 335.37 332.53 325.46 -57.35%
EPS 14.36 14.82 15.51 16.20 42.44 17.03 43.33 -52.07%
DPS 0.00 8.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.05 1.01 0.98 1.19 2.22 0.8667 1.97 -34.23%
Adjusted Per Share Value based on latest NOSH - 510,525
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 22.02 22.44 23.63 22.39 22.16 19.40 18.85 10.90%
EPS 3.49 3.17 3.17 3.00 2.80 2.56 2.51 24.55%
DPS 0.00 1.71 0.00 0.00 0.00 0.35 0.00 -
NAPS 0.2553 0.2164 0.2004 0.2204 0.1467 0.0506 0.1141 70.98%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.39 1.92 1.89 2.53 2.49 1.68 1.38 -
P/RPS 1.54 1.83 1.63 2.09 0.74 0.51 0.42 137.59%
P/EPS 9.68 12.96 12.19 15.62 5.87 3.83 3.18 109.89%
EY 10.33 7.72 8.20 6.40 17.04 26.11 31.40 -52.31%
DY 0.00 4.17 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 1.32 1.90 1.93 2.13 1.12 1.94 0.70 52.57%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 27/11/07 27/08/07 30/05/07 28/02/07 16/11/06 -
Price 1.50 1.84 1.88 1.96 2.48 2.36 1.66 -
P/RPS 1.66 1.76 1.63 1.62 0.74 0.71 0.51 119.47%
P/EPS 10.45 12.42 12.12 12.10 5.84 5.38 3.83 95.14%
EY 9.57 8.05 8.25 8.27 17.11 18.58 26.10 -48.73%
DY 0.00 4.35 0.00 0.00 0.00 2.54 0.00 -
P/NAPS 1.43 1.82 1.92 1.65 1.12 2.72 0.84 42.52%

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