[MAHSING] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -69.2%
YoY- 63.95%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 495,625 361,354 243,437 93,230 473,491 352,023 217,598 72.85%
PBT 93,284 67,525 44,385 19,471 69,620 50,667 30,218 111.57%
Tax -27,594 -19,315 -12,878 -4,468 -19,896 -15,230 -9,602 101.74%
NP 65,690 48,210 31,507 15,003 49,724 35,437 20,616 116.07%
-
NP to SH 65,370 48,113 31,379 14,892 48,346 34,132 20,062 119.31%
-
Tax Rate 29.58% 28.60% 29.01% 22.95% 28.58% 30.06% 31.78% -
Total Cost 429,935 313,144 211,930 78,227 423,767 316,586 196,982 68.02%
-
Net Worth 129,177 291,638 285,396 269,971 255,448 242,348 235,169 -32.85%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 8,942 - - - 17,416 - - -
Div Payout % 13.68% - - - 36.03% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 129,177 291,638 285,396 269,971 255,448 242,348 235,169 -32.85%
NOSH 149,044 148,040 146,357 145,146 145,141 145,119 145,166 1.76%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 13.25% 13.34% 12.94% 16.09% 10.50% 10.07% 9.47% -
ROE 50.60% 16.50% 10.99% 5.52% 18.93% 14.08% 8.53% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 332.53 244.09 166.33 64.23 326.23 242.58 149.90 69.84%
EPS 17.03 32.50 21.44 10.26 33.31 23.52 13.82 14.89%
DPS 6.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 0.8667 1.97 1.95 1.86 1.76 1.67 1.62 -34.02%
Adjusted Per Share Value based on latest NOSH - 145,146
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 19.36 14.11 9.51 3.64 18.49 13.75 8.50 72.85%
EPS 2.55 1.88 1.23 0.58 1.89 1.33 0.78 119.79%
DPS 0.35 0.00 0.00 0.00 0.68 0.00 0.00 -
NAPS 0.0505 0.1139 0.1115 0.1055 0.0998 0.0947 0.0919 -32.83%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.68 1.38 1.05 0.99 0.74 0.77 0.69 -
P/RPS 0.51 0.57 0.63 1.54 0.23 0.32 0.46 7.10%
P/EPS 3.83 4.25 4.90 9.65 2.22 3.27 4.99 -16.12%
EY 26.11 23.55 20.42 10.36 45.01 30.55 20.03 19.27%
DY 3.57 0.00 0.00 0.00 16.22 0.00 0.00 -
P/NAPS 1.94 0.70 0.54 0.53 0.42 0.46 0.43 172.28%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 16/11/06 15/08/06 22/05/06 23/02/06 14/11/05 18/08/05 -
Price 2.36 1.66 1.30 1.10 0.90 0.75 0.75 -
P/RPS 0.71 0.68 0.78 1.71 0.28 0.31 0.50 26.25%
P/EPS 5.38 5.11 6.06 10.72 2.70 3.19 5.43 -0.61%
EY 18.58 19.58 16.49 9.33 37.01 31.36 18.43 0.54%
DY 2.54 0.00 0.00 0.00 13.33 0.00 0.00 -
P/NAPS 2.72 0.84 0.67 0.59 0.51 0.45 0.46 225.93%

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