[MAHSING] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 1.9%
YoY- 35.21%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 603,948 572,196 566,244 495,625 481,805 486,874 372,920 37.86%
PBT 117,658 108,122 99,984 93,284 90,033 88,770 77,884 31.62%
Tax -35,298 -30,034 -27,340 -27,594 -25,753 -25,756 -17,872 57.35%
NP 82,360 78,088 72,644 65,690 64,280 63,014 60,012 23.47%
-
NP to SH 81,012 76,670 71,656 65,370 64,150 62,758 59,568 22.72%
-
Tax Rate 30.00% 27.78% 27.34% 29.58% 28.60% 29.01% 22.95% -
Total Cost 521,588 494,108 493,600 429,935 417,525 423,860 312,908 40.54%
-
Net Worth 511,984 563,193 374,826 129,177 291,638 285,396 269,971 53.15%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 8,942 - - - -
Div Payout % - - - 13.68% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 511,984 563,193 374,826 129,177 291,638 285,396 269,971 53.15%
NOSH 522,433 473,271 168,840 149,044 148,040 146,357 145,146 134.68%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 13.64% 13.65% 12.83% 13.25% 13.34% 12.94% 16.09% -
ROE 15.82% 13.61% 19.12% 50.60% 22.00% 21.99% 22.06% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 115.60 120.90 335.37 332.53 325.46 332.66 256.93 -41.25%
EPS 15.51 16.20 42.44 17.03 43.33 42.88 41.04 -47.69%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 0.98 1.19 2.22 0.8667 1.97 1.95 1.86 -34.74%
Adjusted Per Share Value based on latest NOSH - 152,052
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 23.59 22.35 22.12 19.36 18.82 19.02 14.57 37.84%
EPS 3.16 2.99 2.80 2.55 2.51 2.45 2.33 22.50%
DPS 0.00 0.00 0.00 0.35 0.00 0.00 0.00 -
NAPS 0.20 0.22 0.1464 0.0505 0.1139 0.1115 0.1055 53.11%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.89 2.53 2.49 1.68 1.38 1.05 0.99 -
P/RPS 1.63 2.09 0.74 0.51 0.42 0.32 0.39 159.24%
P/EPS 12.19 15.62 5.87 3.83 3.18 2.45 2.41 194.37%
EY 8.20 6.40 17.04 26.11 31.40 40.84 41.45 -66.01%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 1.93 2.13 1.12 1.94 0.70 0.54 0.53 136.50%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 27/08/07 30/05/07 28/02/07 16/11/06 15/08/06 22/05/06 -
Price 1.88 1.96 2.48 2.36 1.66 1.30 1.10 -
P/RPS 1.63 1.62 0.74 0.71 0.51 0.39 0.43 142.91%
P/EPS 12.12 12.10 5.84 5.38 3.83 3.03 2.68 173.22%
EY 8.25 8.27 17.11 18.58 26.10 32.98 37.31 -63.39%
DY 0.00 0.00 0.00 2.54 0.00 0.00 0.00 -
P/NAPS 1.92 1.65 1.12 2.72 0.84 0.67 0.59 119.44%

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