[MAHSING] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 1.35%
YoY- 25.33%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,455,748 1,247,020 1,110,108 1,081,098 1,054,724 953,248 701,562 62.90%
PBT 240,348 232,756 177,865 184,870 179,356 166,852 144,243 40.68%
Tax -71,202 -65,140 -49,462 -56,746 -50,924 -40,336 -48,402 29.43%
NP 169,146 167,616 128,403 128,124 128,432 126,516 95,841 46.19%
-
NP to SH 168,600 164,672 118,071 115,628 114,086 111,536 94,282 47.48%
-
Tax Rate 29.62% 27.99% 27.81% 30.70% 28.39% 24.17% 33.56% -
Total Cost 1,286,602 1,079,404 981,705 952,974 926,292 826,732 605,721 65.46%
-
Net Worth 972,692 964,745 914,634 829,641 781,307 873,976 772,491 16.65%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 63,192 - - - 41,157 -
Div Payout % - - 53.52% - - - 43.65% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 972,692 964,745 914,634 829,641 781,307 873,976 772,491 16.65%
NOSH 831,360 831,676 831,485 782,680 758,550 693,631 633,190 19.96%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.62% 13.44% 11.57% 11.85% 12.18% 13.27% 13.66% -
ROE 17.33% 17.07% 12.91% 13.94% 14.60% 12.76% 12.20% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 175.10 149.94 133.51 138.13 139.04 137.43 110.80 35.78%
EPS 20.28 19.80 14.20 14.77 15.04 16.08 14.89 22.94%
DPS 0.00 0.00 7.60 0.00 0.00 0.00 6.50 -
NAPS 1.17 1.16 1.10 1.06 1.03 1.26 1.22 -2.75%
Adjusted Per Share Value based on latest NOSH - 831,316
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 56.86 48.71 43.36 42.23 41.20 37.23 27.40 62.91%
EPS 6.59 6.43 4.61 4.52 4.46 4.36 3.68 47.62%
DPS 0.00 0.00 2.47 0.00 0.00 0.00 1.61 -
NAPS 0.3799 0.3768 0.3573 0.3241 0.3052 0.3414 0.3017 16.65%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.61 2.50 1.84 1.83 1.69 1.90 1.84 -
P/RPS 1.49 1.67 1.38 1.32 1.22 1.38 1.66 -6.96%
P/EPS 12.87 12.63 12.96 12.39 11.24 11.82 12.36 2.73%
EY 7.77 7.92 7.72 8.07 8.90 8.46 8.09 -2.66%
DY 0.00 0.00 4.13 0.00 0.00 0.00 3.53 -
P/NAPS 2.23 2.16 1.67 1.73 1.64 1.51 1.51 29.77%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 17/08/11 25/05/11 25/02/11 29/11/10 26/08/10 26/05/10 22/02/10 -
Price 2.45 2.60 2.51 1.85 1.84 1.56 1.80 -
P/RPS 1.40 1.73 1.88 1.34 1.32 1.14 1.62 -9.29%
P/EPS 12.08 13.13 17.68 12.52 12.23 9.70 12.09 -0.05%
EY 8.28 7.62 5.66 7.99 8.17 10.31 8.27 0.08%
DY 0.00 0.00 3.03 0.00 0.00 0.00 3.61 -
P/NAPS 2.09 2.24 2.28 1.75 1.79 1.24 1.48 25.94%

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