[MAHSING] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 18.3%
YoY- 23.21%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,110,108 1,081,098 1,054,724 953,248 701,562 603,588 635,096 44.95%
PBT 177,865 184,870 179,356 166,852 144,243 127,698 126,818 25.21%
Tax -49,462 -56,746 -50,924 -40,336 -48,402 -35,096 -35,422 24.85%
NP 128,403 128,124 128,432 126,516 95,841 92,602 91,396 25.36%
-
NP to SH 118,071 115,628 114,086 111,536 94,282 92,256 91,338 18.61%
-
Tax Rate 27.81% 30.70% 28.39% 24.17% 33.56% 27.48% 27.93% -
Total Cost 981,705 952,974 926,292 826,732 605,721 510,985 543,700 48.11%
-
Net Worth 914,634 829,641 781,307 873,976 772,491 722,713 697,284 19.76%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 63,192 - - - 41,157 - - -
Div Payout % 53.52% - - - 43.65% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 914,634 829,641 781,307 873,976 772,491 722,713 697,284 19.76%
NOSH 831,485 782,680 758,550 693,631 633,190 628,446 628,184 20.49%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.57% 11.85% 12.18% 13.27% 13.66% 15.34% 14.39% -
ROE 12.91% 13.94% 14.60% 12.76% 12.20% 12.77% 13.10% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 133.51 138.13 139.04 137.43 110.80 96.04 101.10 20.30%
EPS 14.20 14.77 15.04 16.08 14.89 14.68 14.54 -1.56%
DPS 7.60 0.00 0.00 0.00 6.50 0.00 0.00 -
NAPS 1.10 1.06 1.03 1.26 1.22 1.15 1.11 -0.59%
Adjusted Per Share Value based on latest NOSH - 693,631
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 43.70 42.55 41.52 37.52 27.61 23.76 25.00 44.96%
EPS 4.65 4.55 4.49 4.39 3.71 3.63 3.60 18.54%
DPS 2.49 0.00 0.00 0.00 1.62 0.00 0.00 -
NAPS 0.36 0.3266 0.3075 0.344 0.3041 0.2845 0.2745 19.75%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.84 1.83 1.69 1.90 1.84 1.86 1.74 -
P/RPS 1.38 1.32 1.22 1.38 1.66 1.94 1.72 -13.62%
P/EPS 12.96 12.39 11.24 11.82 12.36 12.67 11.97 5.42%
EY 7.72 8.07 8.90 8.46 8.09 7.89 8.36 -5.15%
DY 4.13 0.00 0.00 0.00 3.53 0.00 0.00 -
P/NAPS 1.67 1.73 1.64 1.51 1.51 1.62 1.57 4.19%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 26/08/10 26/05/10 22/02/10 28/10/09 19/08/09 -
Price 2.51 1.85 1.84 1.56 1.80 1.78 2.00 -
P/RPS 1.88 1.34 1.32 1.14 1.62 1.85 1.98 -3.38%
P/EPS 17.68 12.52 12.23 9.70 12.09 12.13 13.76 18.13%
EY 5.66 7.99 8.17 10.31 8.27 8.25 7.27 -15.33%
DY 3.03 0.00 0.00 0.00 3.61 0.00 0.00 -
P/NAPS 2.28 1.75 1.79 1.24 1.48 1.55 1.80 17.01%

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