[MAHSING] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 27.77%
YoY- 25.24%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 317,548 150,315 651,639 499,979 336,086 140,665 573,365 -32.58%
PBT 63,409 31,119 136,006 109,213 83,776 30,915 117,705 -33.81%
Tax -17,711 -8,946 -43,058 -32,717 -24,128 -8,598 -35,447 -37.06%
NP 45,698 22,173 92,948 76,496 59,648 22,317 82,258 -32.44%
-
NP to SH 45,669 22,631 93,168 76,092 59,556 22,309 81,126 -31.84%
-
Tax Rate 27.93% 28.75% 31.66% 29.96% 28.80% 27.81% 30.12% -
Total Cost 271,850 128,142 558,691 423,483 276,438 118,348 491,107 -32.60%
-
Net Worth 697,284 714,663 685,975 666,272 690,053 652,491 552,883 16.74%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 49,889 - - - 43,792 -
Div Payout % - - 53.55% - - - 53.98% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 697,284 714,663 685,975 666,272 690,053 652,491 552,883 16.74%
NOSH 628,184 626,897 623,614 622,684 621,670 621,420 547,408 9.61%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 14.39% 14.75% 14.26% 15.30% 17.75% 15.87% 14.35% -
ROE 6.55% 3.17% 13.58% 11.42% 8.63% 3.42% 14.67% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 50.55 23.98 104.49 80.29 54.06 22.64 104.74 -38.49%
EPS 7.27 3.61 14.94 12.22 9.58 3.59 14.82 -37.82%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 1.11 1.14 1.10 1.07 1.11 1.05 1.01 6.50%
Adjusted Per Share Value based on latest NOSH - 623,999
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 12.43 5.88 25.50 19.57 13.15 5.50 22.44 -32.57%
EPS 1.79 0.89 3.65 2.98 2.33 0.87 3.17 -31.70%
DPS 0.00 0.00 1.95 0.00 0.00 0.00 1.71 -
NAPS 0.2729 0.2797 0.2684 0.2607 0.27 0.2553 0.2164 16.74%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.74 1.59 1.60 1.45 1.43 1.39 1.92 -
P/RPS 3.44 6.63 1.53 1.81 2.65 6.14 1.83 52.37%
P/EPS 23.93 44.04 10.71 11.87 14.93 38.72 12.96 50.56%
EY 4.18 2.27 9.34 8.43 6.70 2.58 7.72 -33.59%
DY 0.00 0.00 5.00 0.00 0.00 0.00 4.17 -
P/NAPS 1.57 1.39 1.45 1.36 1.29 1.32 1.90 -11.95%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 28/05/09 24/02/09 28/11/08 30/07/08 29/05/08 28/02/08 -
Price 2.00 1.80 1.59 1.56 1.49 1.50 1.84 -
P/RPS 3.96 7.51 1.52 1.94 2.76 6.63 1.76 71.79%
P/EPS 27.51 49.86 10.64 12.77 15.55 41.78 12.42 70.00%
EY 3.64 2.01 9.40 7.83 6.43 2.39 8.05 -41.11%
DY 0.00 0.00 5.03 0.00 0.00 0.00 4.35 -
P/NAPS 1.80 1.58 1.45 1.46 1.34 1.43 1.82 -0.73%

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