[MAHSING] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 33.52%
YoY- 24.1%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 499,979 336,086 140,665 573,365 452,961 286,098 141,561 131.38%
PBT 109,213 83,776 30,915 117,705 88,244 54,061 24,996 166.54%
Tax -32,717 -24,128 -8,598 -35,447 -26,474 -15,017 -6,835 183.21%
NP 76,496 59,648 22,317 82,258 61,770 39,044 18,161 160.13%
-
NP to SH 76,092 59,556 22,309 81,126 60,759 38,335 17,914 161.58%
-
Tax Rate 29.96% 28.80% 27.81% 30.12% 30.00% 27.78% 27.34% -
Total Cost 423,483 276,438 118,348 491,107 391,191 247,054 123,400 127.00%
-
Net Worth 666,272 690,053 652,491 552,883 511,984 563,193 374,826 46.58%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 43,792 - - - -
Div Payout % - - - 53.98% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 666,272 690,053 652,491 552,883 511,984 563,193 374,826 46.58%
NOSH 622,684 621,670 621,420 547,408 522,433 473,271 168,840 138.13%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 15.30% 17.75% 15.87% 14.35% 13.64% 13.65% 12.83% -
ROE 11.42% 8.63% 3.42% 14.67% 11.87% 6.81% 4.78% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 80.29 54.06 22.64 104.74 86.70 60.45 83.84 -2.83%
EPS 12.22 9.58 3.59 14.82 11.63 8.10 10.61 9.84%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.07 1.11 1.05 1.01 0.98 1.19 2.22 -38.44%
Adjusted Per Share Value based on latest NOSH - 620,945
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 19.68 13.23 5.54 22.57 17.83 11.26 5.57 131.44%
EPS 3.00 2.34 0.88 3.19 2.39 1.51 0.71 160.67%
DPS 0.00 0.00 0.00 1.72 0.00 0.00 0.00 -
NAPS 0.2623 0.2716 0.2568 0.2176 0.2015 0.2217 0.1475 46.62%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.45 1.43 1.39 1.92 1.89 2.53 2.49 -
P/RPS 1.81 2.65 6.14 1.83 2.18 4.19 2.97 -28.05%
P/EPS 11.87 14.93 38.72 12.96 16.25 31.23 23.47 -36.44%
EY 8.43 6.70 2.58 7.72 6.15 3.20 4.26 57.42%
DY 0.00 0.00 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 1.36 1.29 1.32 1.90 1.93 2.13 1.12 13.77%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 30/07/08 29/05/08 28/02/08 27/11/07 27/08/07 30/05/07 -
Price 1.56 1.49 1.50 1.84 1.88 1.96 2.48 -
P/RPS 1.94 2.76 6.63 1.76 2.17 3.24 2.96 -24.48%
P/EPS 12.77 15.55 41.78 12.42 16.17 24.20 23.37 -33.08%
EY 7.83 6.43 2.39 8.05 6.19 4.13 4.28 49.41%
DY 0.00 0.00 0.00 4.35 0.00 0.00 0.00 -
P/NAPS 1.46 1.34 1.43 1.82 1.92 1.65 1.12 19.27%

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