[MAHSING] QoQ Annualized Quarter 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- 1.01%
YoY- -9.07%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,054,724 953,248 701,562 603,588 635,096 601,260 651,639 37.97%
PBT 179,356 166,852 144,243 127,698 126,818 124,476 136,006 20.31%
Tax -50,924 -40,336 -48,402 -35,096 -35,422 -35,784 -43,058 11.86%
NP 128,432 126,516 95,841 92,602 91,396 88,692 92,948 24.13%
-
NP to SH 114,086 111,536 94,282 92,256 91,338 90,524 93,168 14.49%
-
Tax Rate 28.39% 24.17% 33.56% 27.48% 27.93% 28.75% 31.66% -
Total Cost 926,292 826,732 605,721 510,985 543,700 512,568 558,691 40.21%
-
Net Worth 781,307 873,976 772,491 722,713 697,284 714,663 685,975 9.08%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 41,157 - - - 49,889 -
Div Payout % - - 43.65% - - - 53.55% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 781,307 873,976 772,491 722,713 697,284 714,663 685,975 9.08%
NOSH 758,550 693,631 633,190 628,446 628,184 626,897 623,614 13.99%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.18% 13.27% 13.66% 15.34% 14.39% 14.75% 14.26% -
ROE 14.60% 12.76% 12.20% 12.77% 13.10% 12.67% 13.58% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 139.04 137.43 110.80 96.04 101.10 95.91 104.49 21.04%
EPS 15.04 16.08 14.89 14.68 14.54 14.44 14.94 0.44%
DPS 0.00 0.00 6.50 0.00 0.00 0.00 8.00 -
NAPS 1.03 1.26 1.22 1.15 1.11 1.14 1.10 -4.30%
Adjusted Per Share Value based on latest NOSH - 630,643
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 41.27 37.30 27.45 23.62 24.85 23.53 25.50 37.96%
EPS 4.46 4.36 3.69 3.61 3.57 3.54 3.65 14.33%
DPS 0.00 0.00 1.61 0.00 0.00 0.00 1.95 -
NAPS 0.3057 0.342 0.3023 0.2828 0.2729 0.2797 0.2684 9.08%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.69 1.90 1.84 1.86 1.74 1.59 1.60 -
P/RPS 1.22 1.38 1.66 1.94 1.72 1.66 1.53 -14.04%
P/EPS 11.24 11.82 12.36 12.67 11.97 11.01 10.71 3.28%
EY 8.90 8.46 8.09 7.89 8.36 9.08 9.34 -3.17%
DY 0.00 0.00 3.53 0.00 0.00 0.00 5.00 -
P/NAPS 1.64 1.51 1.51 1.62 1.57 1.39 1.45 8.57%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 22/02/10 28/10/09 19/08/09 28/05/09 24/02/09 -
Price 1.84 1.56 1.80 1.78 2.00 1.80 1.59 -
P/RPS 1.32 1.14 1.62 1.85 1.98 1.88 1.52 -9.00%
P/EPS 12.23 9.70 12.09 12.13 13.76 12.47 10.64 9.75%
EY 8.17 10.31 8.27 8.25 7.27 8.02 9.40 -8.94%
DY 0.00 0.00 3.61 0.00 0.00 0.00 5.03 -
P/NAPS 1.79 1.24 1.48 1.55 1.80 1.58 1.45 15.12%

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