[MAHSING] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 5.66%
YoY- 26.28%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 672,172 562,660 573,365 603,948 572,196 566,244 495,625 22.54%
PBT 167,552 123,660 117,705 117,658 108,122 99,984 93,284 47.81%
Tax -48,256 -34,392 -35,447 -35,298 -30,034 -27,340 -27,594 45.20%
NP 119,296 89,268 82,258 82,360 78,088 72,644 65,690 48.90%
-
NP to SH 119,112 89,236 81,126 81,012 76,670 71,656 65,370 49.23%
-
Tax Rate 28.80% 27.81% 30.12% 30.00% 27.78% 27.34% 29.58% -
Total Cost 552,876 473,392 491,107 521,588 494,108 493,600 429,935 18.27%
-
Net Worth 690,053 652,491 552,883 511,984 563,193 374,826 129,177 205.89%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 43,792 - - - 8,942 -
Div Payout % - - 53.98% - - - 13.68% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 690,053 652,491 552,883 511,984 563,193 374,826 129,177 205.89%
NOSH 621,670 621,420 547,408 522,433 473,271 168,840 149,044 159.34%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 17.75% 15.87% 14.35% 13.64% 13.65% 12.83% 13.25% -
ROE 17.26% 13.68% 14.67% 15.82% 13.61% 19.12% 50.60% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 108.12 90.54 104.74 115.60 120.90 335.37 332.53 -52.74%
EPS 19.16 14.36 14.82 15.51 16.20 42.44 17.03 8.18%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 6.00 -
NAPS 1.11 1.05 1.01 0.98 1.19 2.22 0.8667 17.95%
Adjusted Per Share Value based on latest NOSH - 619,447
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 26.26 21.98 22.40 23.59 22.35 22.12 19.36 22.55%
EPS 4.65 3.49 3.17 3.16 2.99 2.80 2.55 49.31%
DPS 0.00 0.00 1.71 0.00 0.00 0.00 0.35 -
NAPS 0.2695 0.2549 0.216 0.20 0.22 0.1464 0.0505 205.69%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.43 1.39 1.92 1.89 2.53 2.49 1.68 -
P/RPS 1.32 1.54 1.83 1.63 2.09 0.74 0.51 88.61%
P/EPS 7.46 9.68 12.96 12.19 15.62 5.87 3.83 56.02%
EY 13.40 10.33 7.72 8.20 6.40 17.04 26.11 -35.92%
DY 0.00 0.00 4.17 0.00 0.00 0.00 3.57 -
P/NAPS 1.29 1.32 1.90 1.93 2.13 1.12 1.94 -23.83%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/07/08 29/05/08 28/02/08 27/11/07 27/08/07 30/05/07 28/02/07 -
Price 1.49 1.50 1.84 1.88 1.96 2.48 2.36 -
P/RPS 1.38 1.66 1.76 1.63 1.62 0.74 0.71 55.80%
P/EPS 7.78 10.45 12.42 12.12 12.10 5.84 5.38 27.90%
EY 12.86 9.57 8.05 8.25 8.27 17.11 18.58 -21.77%
DY 0.00 0.00 4.35 0.00 0.00 0.00 2.54 -
P/NAPS 1.34 1.43 1.82 1.92 1.65 1.12 2.72 -37.64%

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