[MAHSING] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 53.33%
YoY- 40.96%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 286,098 141,561 495,625 361,354 243,437 93,230 473,491 -28.59%
PBT 54,061 24,996 93,284 67,525 44,385 19,471 69,620 -15.55%
Tax -15,017 -6,835 -27,594 -19,315 -12,878 -4,468 -19,896 -17.14%
NP 39,044 18,161 65,690 48,210 31,507 15,003 49,724 -14.92%
-
NP to SH 38,335 17,914 65,370 48,113 31,379 14,892 48,346 -14.36%
-
Tax Rate 27.78% 27.34% 29.58% 28.60% 29.01% 22.95% 28.58% -
Total Cost 247,054 123,400 429,935 313,144 211,930 78,227 423,767 -30.28%
-
Net Worth 563,193 374,826 129,177 291,638 285,396 269,971 255,448 69.64%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 8,942 - - - 17,416 -
Div Payout % - - 13.68% - - - 36.03% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 563,193 374,826 129,177 291,638 285,396 269,971 255,448 69.64%
NOSH 473,271 168,840 149,044 148,040 146,357 145,146 145,141 120.37%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 13.65% 12.83% 13.25% 13.34% 12.94% 16.09% 10.50% -
ROE 6.81% 4.78% 50.60% 16.50% 10.99% 5.52% 18.93% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 60.45 83.84 332.53 244.09 166.33 64.23 326.23 -67.59%
EPS 8.10 10.61 17.03 32.50 21.44 10.26 33.31 -61.14%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 12.00 -
NAPS 1.19 2.22 0.8667 1.97 1.95 1.86 1.76 -23.01%
Adjusted Per Share Value based on latest NOSH - 151,438
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 11.20 5.54 19.40 14.14 9.53 3.65 18.53 -28.57%
EPS 1.50 0.70 2.56 1.88 1.23 0.58 1.89 -14.31%
DPS 0.00 0.00 0.35 0.00 0.00 0.00 0.68 -
NAPS 0.2204 0.1467 0.0506 0.1141 0.1117 0.1056 0.10 69.60%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.53 2.49 1.68 1.38 1.05 0.99 0.74 -
P/RPS 4.19 2.97 0.51 0.57 0.63 1.54 0.23 596.03%
P/EPS 31.23 23.47 3.83 4.25 4.90 9.65 2.22 485.57%
EY 3.20 4.26 26.11 23.55 20.42 10.36 45.01 -82.92%
DY 0.00 0.00 3.57 0.00 0.00 0.00 16.22 -
P/NAPS 2.13 1.12 1.94 0.70 0.54 0.53 0.42 196.05%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 30/05/07 28/02/07 16/11/06 15/08/06 22/05/06 23/02/06 -
Price 1.96 2.48 2.36 1.66 1.30 1.10 0.90 -
P/RPS 3.24 2.96 0.71 0.68 0.78 1.71 0.28 413.89%
P/EPS 24.20 23.37 5.38 5.11 6.06 10.72 2.70 333.22%
EY 4.13 4.28 18.58 19.58 16.49 9.33 37.01 -76.91%
DY 0.00 0.00 2.54 0.00 0.00 0.00 13.33 -
P/NAPS 1.65 1.12 2.72 0.84 0.67 0.59 0.51 119.21%

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