[MAHSING] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -72.6%
YoY- 20.29%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 573,365 452,961 286,098 141,561 495,625 361,354 243,437 76.74%
PBT 117,705 88,244 54,061 24,996 93,284 67,525 44,385 91.24%
Tax -35,447 -26,474 -15,017 -6,835 -27,594 -19,315 -12,878 96.04%
NP 82,258 61,770 39,044 18,161 65,690 48,210 31,507 89.27%
-
NP to SH 81,126 60,759 38,335 17,914 65,370 48,113 31,379 88.04%
-
Tax Rate 30.12% 30.00% 27.78% 27.34% 29.58% 28.60% 29.01% -
Total Cost 491,107 391,191 247,054 123,400 429,935 313,144 211,930 74.84%
-
Net Worth 552,883 511,984 563,193 374,826 129,177 291,638 285,396 55.21%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 43,792 - - - 8,942 - - -
Div Payout % 53.98% - - - 13.68% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 552,883 511,984 563,193 374,826 129,177 291,638 285,396 55.21%
NOSH 547,408 522,433 473,271 168,840 149,044 148,040 146,357 140.37%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 14.35% 13.64% 13.65% 12.83% 13.25% 13.34% 12.94% -
ROE 14.67% 11.87% 6.81% 4.78% 50.60% 16.50% 10.99% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 104.74 86.70 60.45 83.84 332.53 244.09 166.33 -26.47%
EPS 14.82 11.63 8.10 10.61 17.03 32.50 21.44 -21.76%
DPS 8.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.01 0.98 1.19 2.22 0.8667 1.97 1.95 -35.42%
Adjusted Per Share Value based on latest NOSH - 168,840
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 22.44 17.73 11.20 5.54 19.40 14.14 9.53 76.71%
EPS 3.17 2.38 1.50 0.70 2.56 1.88 1.23 87.65%
DPS 1.71 0.00 0.00 0.00 0.35 0.00 0.00 -
NAPS 0.2164 0.2004 0.2204 0.1467 0.0506 0.1141 0.1117 55.21%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.92 1.89 2.53 2.49 1.68 1.38 1.05 -
P/RPS 1.83 2.18 4.19 2.97 0.51 0.57 0.63 103.18%
P/EPS 12.96 16.25 31.23 23.47 3.83 4.25 4.90 90.91%
EY 7.72 6.15 3.20 4.26 26.11 23.55 20.42 -47.62%
DY 4.17 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 1.90 1.93 2.13 1.12 1.94 0.70 0.54 130.80%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 27/11/07 27/08/07 30/05/07 28/02/07 16/11/06 15/08/06 -
Price 1.84 1.88 1.96 2.48 2.36 1.66 1.30 -
P/RPS 1.76 2.17 3.24 2.96 0.71 0.68 0.78 71.77%
P/EPS 12.42 16.17 24.20 23.37 5.38 5.11 6.06 61.13%
EY 8.05 6.19 4.13 4.28 18.58 19.58 16.49 -37.92%
DY 4.35 0.00 0.00 0.00 2.54 0.00 0.00 -
P/NAPS 1.82 1.92 1.65 1.12 2.72 0.84 0.67 94.33%

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