[MAHSING] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -2.84%
YoY- 1.44%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 701,562 603,588 635,096 601,260 651,639 666,638 672,172 2.88%
PBT 144,243 127,698 126,818 124,476 136,006 145,617 167,552 -9.47%
Tax -48,402 -35,096 -35,422 -35,784 -43,058 -43,622 -48,256 0.20%
NP 95,841 92,602 91,396 88,692 92,948 101,994 119,296 -13.54%
-
NP to SH 94,282 92,256 91,338 90,524 93,168 101,456 119,112 -14.39%
-
Tax Rate 33.56% 27.48% 27.93% 28.75% 31.66% 29.96% 28.80% -
Total Cost 605,721 510,985 543,700 512,568 558,691 564,644 552,876 6.25%
-
Net Worth 772,491 722,713 697,284 714,663 685,975 666,272 690,053 7.79%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 41,157 - - - 49,889 - - -
Div Payout % 43.65% - - - 53.55% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 772,491 722,713 697,284 714,663 685,975 666,272 690,053 7.79%
NOSH 633,190 628,446 628,184 626,897 623,614 622,684 621,670 1.22%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.66% 15.34% 14.39% 14.75% 14.26% 15.30% 17.75% -
ROE 12.20% 12.77% 13.10% 12.67% 13.58% 15.23% 17.26% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 110.80 96.04 101.10 95.91 104.49 107.06 108.12 1.64%
EPS 14.89 14.68 14.54 14.44 14.94 16.29 19.16 -15.43%
DPS 6.50 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.22 1.15 1.11 1.14 1.10 1.07 1.11 6.48%
Adjusted Per Share Value based on latest NOSH - 626,897
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 27.40 23.58 24.81 23.49 25.45 26.04 26.26 2.86%
EPS 3.68 3.60 3.57 3.54 3.64 3.96 4.65 -14.40%
DPS 1.61 0.00 0.00 0.00 1.95 0.00 0.00 -
NAPS 0.3017 0.2823 0.2724 0.2792 0.2679 0.2602 0.2695 7.79%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.84 1.86 1.74 1.59 1.60 1.45 1.43 -
P/RPS 1.66 1.94 1.72 1.66 1.53 1.35 1.32 16.45%
P/EPS 12.36 12.67 11.97 11.01 10.71 8.90 7.46 39.89%
EY 8.09 7.89 8.36 9.08 9.34 11.24 13.40 -28.50%
DY 3.53 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 1.51 1.62 1.57 1.39 1.45 1.36 1.29 11.03%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 28/10/09 19/08/09 28/05/09 24/02/09 28/11/08 30/07/08 -
Price 1.80 1.78 2.00 1.80 1.59 1.56 1.49 -
P/RPS 1.62 1.85 1.98 1.88 1.52 1.46 1.38 11.24%
P/EPS 12.09 12.13 13.76 12.47 10.64 9.57 7.78 34.05%
EY 8.27 8.25 7.27 8.02 9.40 10.44 12.86 -25.43%
DY 3.61 0.00 0.00 0.00 5.03 0.00 0.00 -
P/NAPS 1.48 1.55 1.80 1.58 1.45 1.46 1.34 6.82%

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