[MAHSING] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 36.26%
YoY- 1.2%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 810,824 527,362 238,312 701,562 452,691 317,548 150,315 207.25%
PBT 138,653 89,678 41,713 144,243 95,774 63,409 31,119 170.52%
Tax -42,560 -25,462 -10,084 -48,402 -26,322 -17,711 -8,946 182.59%
NP 96,093 64,216 31,629 95,841 69,452 45,698 22,173 165.57%
-
NP to SH 86,721 57,043 27,884 94,282 69,192 45,669 22,631 144.67%
-
Tax Rate 30.70% 28.39% 24.17% 33.56% 27.48% 27.93% 28.75% -
Total Cost 714,731 463,146 206,683 605,721 383,239 271,850 128,142 214.18%
-
Net Worth 829,641 781,307 873,976 772,491 722,713 697,284 714,663 10.44%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 41,157 - - - -
Div Payout % - - - 43.65% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 829,641 781,307 873,976 772,491 722,713 697,284 714,663 10.44%
NOSH 782,680 758,550 693,631 633,190 628,446 628,184 626,897 15.93%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.85% 12.18% 13.27% 13.66% 15.34% 14.39% 14.75% -
ROE 10.45% 7.30% 3.19% 12.20% 9.57% 6.55% 3.17% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 103.60 69.52 34.36 110.80 72.03 50.55 23.98 165.02%
EPS 11.08 7.52 4.02 14.89 11.01 7.27 3.61 111.05%
DPS 0.00 0.00 0.00 6.50 0.00 0.00 0.00 -
NAPS 1.06 1.03 1.26 1.22 1.15 1.11 1.14 -4.73%
Adjusted Per Share Value based on latest NOSH - 646,649
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 31.73 20.64 9.33 27.45 17.72 12.43 5.88 207.33%
EPS 3.39 2.23 1.09 3.69 2.71 1.79 0.89 143.69%
DPS 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
NAPS 0.3247 0.3057 0.342 0.3023 0.2828 0.2729 0.2797 10.44%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.83 1.69 1.90 1.84 1.86 1.74 1.59 -
P/RPS 1.77 2.43 5.53 1.66 2.58 3.44 6.63 -58.50%
P/EPS 16.52 22.47 47.26 12.36 16.89 23.93 44.04 -47.95%
EY 6.05 4.45 2.12 8.09 5.92 4.18 2.27 92.11%
DY 0.00 0.00 0.00 3.53 0.00 0.00 0.00 -
P/NAPS 1.73 1.64 1.51 1.51 1.62 1.57 1.39 15.69%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 26/05/10 22/02/10 28/10/09 19/08/09 28/05/09 -
Price 1.85 1.84 1.56 1.80 1.78 2.00 1.80 -
P/RPS 1.79 2.65 4.54 1.62 2.47 3.96 7.51 -61.52%
P/EPS 16.70 24.47 38.81 12.09 16.17 27.51 49.86 -51.73%
EY 5.99 4.09 2.58 8.27 6.19 3.64 2.01 106.94%
DY 0.00 0.00 0.00 3.61 0.00 0.00 0.00 -
P/NAPS 1.75 1.79 1.24 1.48 1.55 1.80 1.58 7.04%

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