[MAHSING] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -72.5%
YoY- 24.53%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 651,639 499,979 336,086 140,665 573,365 452,961 286,098 72.68%
PBT 136,006 109,213 83,776 30,915 117,705 88,244 54,061 84.45%
Tax -43,058 -32,717 -24,128 -8,598 -35,447 -26,474 -15,017 101.18%
NP 92,948 76,496 59,648 22,317 82,258 61,770 39,044 77.82%
-
NP to SH 93,168 76,092 59,556 22,309 81,126 60,759 38,335 80.27%
-
Tax Rate 31.66% 29.96% 28.80% 27.81% 30.12% 30.00% 27.78% -
Total Cost 558,691 423,483 276,438 118,348 491,107 391,191 247,054 71.86%
-
Net Worth 685,975 666,272 690,053 652,491 552,883 511,984 563,193 13.98%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 49,889 - - - 43,792 - - -
Div Payout % 53.55% - - - 53.98% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 685,975 666,272 690,053 652,491 552,883 511,984 563,193 13.98%
NOSH 623,614 622,684 621,670 621,420 547,408 522,433 473,271 20.09%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 14.26% 15.30% 17.75% 15.87% 14.35% 13.64% 13.65% -
ROE 13.58% 11.42% 8.63% 3.42% 14.67% 11.87% 6.81% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 104.49 80.29 54.06 22.64 104.74 86.70 60.45 43.79%
EPS 14.94 12.22 9.58 3.59 14.82 11.63 8.10 50.11%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.10 1.07 1.11 1.05 1.01 0.98 1.19 -5.08%
Adjusted Per Share Value based on latest NOSH - 621,420
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 25.50 19.57 13.15 5.50 22.44 17.73 11.20 72.63%
EPS 3.65 2.98 2.33 0.87 3.17 2.38 1.50 80.42%
DPS 1.95 0.00 0.00 0.00 1.71 0.00 0.00 -
NAPS 0.2684 0.2607 0.27 0.2553 0.2164 0.2004 0.2204 13.96%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.60 1.45 1.43 1.39 1.92 1.89 2.53 -
P/RPS 1.53 1.81 2.65 6.14 1.83 2.18 4.19 -48.75%
P/EPS 10.71 11.87 14.93 38.72 12.96 16.25 31.23 -50.84%
EY 9.34 8.43 6.70 2.58 7.72 6.15 3.20 103.57%
DY 5.00 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 1.45 1.36 1.29 1.32 1.90 1.93 2.13 -22.52%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 28/11/08 30/07/08 29/05/08 28/02/08 27/11/07 27/08/07 -
Price 1.59 1.56 1.49 1.50 1.84 1.88 1.96 -
P/RPS 1.52 1.94 2.76 6.63 1.76 2.17 3.24 -39.48%
P/EPS 10.64 12.77 15.55 41.78 12.42 16.17 24.20 -42.03%
EY 9.40 7.83 6.43 2.39 8.05 6.19 4.13 72.59%
DY 5.03 0.00 0.00 0.00 4.35 0.00 0.00 -
P/NAPS 1.45 1.46 1.34 1.43 1.82 1.92 1.65 -8.21%

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