[MAHSING] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 52.03%
YoY- 25.33%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 727,874 311,755 1,110,108 810,824 527,362 238,312 701,562 2.49%
PBT 120,174 58,189 177,865 138,653 89,678 41,713 144,243 -11.48%
Tax -35,601 -16,285 -49,462 -42,560 -25,462 -10,084 -48,402 -18.56%
NP 84,573 41,904 128,403 96,093 64,216 31,629 95,841 -8.02%
-
NP to SH 84,300 41,168 118,071 86,721 57,043 27,884 94,282 -7.20%
-
Tax Rate 29.62% 27.99% 27.81% 30.70% 28.39% 24.17% 33.56% -
Total Cost 643,301 269,851 981,705 714,731 463,146 206,683 605,721 4.10%
-
Net Worth 972,692 964,745 914,634 829,641 781,307 873,976 772,491 16.65%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 63,192 - - - 41,157 -
Div Payout % - - 53.52% - - - 43.65% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 972,692 964,745 914,634 829,641 781,307 873,976 772,491 16.65%
NOSH 831,360 831,676 831,485 782,680 758,550 693,631 633,190 19.96%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.62% 13.44% 11.57% 11.85% 12.18% 13.27% 13.66% -
ROE 8.67% 4.27% 12.91% 10.45% 7.30% 3.19% 12.20% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 87.55 37.49 133.51 103.60 69.52 34.36 110.80 -14.56%
EPS 10.14 4.95 14.20 11.08 7.52 4.02 14.89 -22.65%
DPS 0.00 0.00 7.60 0.00 0.00 0.00 6.50 -
NAPS 1.17 1.16 1.10 1.06 1.03 1.26 1.22 -2.75%
Adjusted Per Share Value based on latest NOSH - 831,316
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 28.48 12.20 43.44 31.73 20.64 9.33 27.45 2.49%
EPS 3.30 1.61 4.62 3.39 2.23 1.09 3.69 -7.19%
DPS 0.00 0.00 2.47 0.00 0.00 0.00 1.61 -
NAPS 0.3806 0.3775 0.3579 0.3247 0.3057 0.342 0.3023 16.64%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.61 2.50 1.84 1.83 1.69 1.90 1.84 -
P/RPS 2.98 6.67 1.38 1.77 2.43 5.53 1.66 47.86%
P/EPS 25.74 50.51 12.96 16.52 22.47 47.26 12.36 63.29%
EY 3.89 1.98 7.72 6.05 4.45 2.12 8.09 -38.70%
DY 0.00 0.00 4.13 0.00 0.00 0.00 3.53 -
P/NAPS 2.23 2.16 1.67 1.73 1.64 1.51 1.51 29.77%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 17/08/11 25/05/11 25/02/11 29/11/10 26/08/10 26/05/10 22/02/10 -
Price 2.45 2.60 2.51 1.85 1.84 1.56 1.80 -
P/RPS 2.80 6.94 1.88 1.79 2.65 4.54 1.62 44.16%
P/EPS 24.16 52.53 17.68 16.70 24.47 38.81 12.09 58.85%
EY 4.14 1.90 5.66 5.99 4.09 2.58 8.27 -37.03%
DY 0.00 0.00 3.03 0.00 0.00 0.00 3.61 -
P/NAPS 2.09 2.24 2.28 1.75 1.79 1.24 1.48 25.94%

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