[MAHSING] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 22.44%
YoY- 14.84%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 452,691 317,548 150,315 651,639 499,979 336,086 140,665 117.82%
PBT 95,774 63,409 31,119 136,006 109,213 83,776 30,915 112.36%
Tax -26,322 -17,711 -8,946 -43,058 -32,717 -24,128 -8,598 110.69%
NP 69,452 45,698 22,173 92,948 76,496 59,648 22,317 113.00%
-
NP to SH 69,192 45,669 22,631 93,168 76,092 59,556 22,309 112.52%
-
Tax Rate 27.48% 27.93% 28.75% 31.66% 29.96% 28.80% 27.81% -
Total Cost 383,239 271,850 128,142 558,691 423,483 276,438 118,348 118.72%
-
Net Worth 722,713 697,284 714,663 685,975 666,272 690,053 652,491 7.04%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 49,889 - - - -
Div Payout % - - - 53.55% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 722,713 697,284 714,663 685,975 666,272 690,053 652,491 7.04%
NOSH 628,446 628,184 626,897 623,614 622,684 621,670 621,420 0.75%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.34% 14.39% 14.75% 14.26% 15.30% 17.75% 15.87% -
ROE 9.57% 6.55% 3.17% 13.58% 11.42% 8.63% 3.42% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 72.03 50.55 23.98 104.49 80.29 54.06 22.64 116.16%
EPS 11.01 7.27 3.61 14.94 12.22 9.58 3.59 110.94%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.15 1.11 1.14 1.10 1.07 1.11 1.05 6.24%
Adjusted Per Share Value based on latest NOSH - 625,494
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 17.72 12.43 5.88 25.50 19.57 13.15 5.50 117.98%
EPS 2.71 1.79 0.89 3.65 2.98 2.33 0.87 113.14%
DPS 0.00 0.00 0.00 1.95 0.00 0.00 0.00 -
NAPS 0.2828 0.2729 0.2797 0.2684 0.2607 0.27 0.2553 7.05%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.86 1.74 1.59 1.60 1.45 1.43 1.39 -
P/RPS 2.58 3.44 6.63 1.53 1.81 2.65 6.14 -43.86%
P/EPS 16.89 23.93 44.04 10.71 11.87 14.93 38.72 -42.45%
EY 5.92 4.18 2.27 9.34 8.43 6.70 2.58 73.87%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.57 1.39 1.45 1.36 1.29 1.32 14.61%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 28/10/09 19/08/09 28/05/09 24/02/09 28/11/08 30/07/08 29/05/08 -
Price 1.78 2.00 1.80 1.59 1.56 1.49 1.50 -
P/RPS 2.47 3.96 7.51 1.52 1.94 2.76 6.63 -48.19%
P/EPS 16.17 27.51 49.86 10.64 12.77 15.55 41.78 -46.86%
EY 6.19 3.64 2.01 9.40 7.83 6.43 2.39 88.48%
DY 0.00 0.00 0.00 5.03 0.00 0.00 0.00 -
P/NAPS 1.55 1.80 1.58 1.45 1.46 1.34 1.43 5.51%

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