[MAHSING] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 1.5%
YoY- 18.93%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 144,537 141,561 134,271 117,917 150,207 93,230 121,468 12.32%
PBT 29,065 24,996 25,759 23,140 24,914 19,471 18,953 33.08%
Tax -8,182 -6,835 -8,279 -6,437 -8,410 -4,468 -4,666 45.56%
NP 20,883 18,161 17,480 16,703 16,504 15,003 14,287 28.88%
-
NP to SH 20,421 17,914 17,257 16,734 16,487 14,892 14,214 27.40%
-
Tax Rate 28.15% 27.34% 32.14% 27.82% 33.76% 22.95% 24.62% -
Total Cost 123,654 123,400 116,791 101,214 133,703 78,227 107,181 10.02%
-
Net Worth 607,524 374,826 304,105 298,334 287,563 269,971 259,898 76.40%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 9,123 - - - 17,423 -
Div Payout % - - 52.87% - - - 122.58% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 607,524 374,826 304,105 298,334 287,563 269,971 259,898 76.40%
NOSH 510,525 168,840 152,052 151,438 147,468 145,146 145,194 131.76%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.45% 12.83% 13.02% 14.17% 10.99% 16.09% 11.76% -
ROE 3.36% 4.78% 5.67% 5.61% 5.73% 5.52% 5.47% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 28.31 83.84 88.31 77.86 101.86 64.23 83.66 -51.53%
EPS 4.00 10.61 4.41 11.05 11.18 10.26 9.79 -45.02%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 12.00 -
NAPS 1.19 2.22 2.00 1.97 1.95 1.86 1.79 -23.88%
Adjusted Per Share Value based on latest NOSH - 151,438
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.69 5.57 5.29 4.64 5.91 3.67 4.78 12.35%
EPS 0.80 0.71 0.68 0.66 0.65 0.59 0.56 26.92%
DPS 0.00 0.00 0.36 0.00 0.00 0.00 0.69 -
NAPS 0.2391 0.1475 0.1197 0.1174 0.1132 0.1063 0.1023 76.39%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.53 2.49 1.68 1.38 1.05 0.99 0.74 -
P/RPS 8.94 2.97 1.90 1.77 1.03 1.54 0.88 371.06%
P/EPS 63.25 23.47 14.80 12.49 9.39 9.65 7.56 313.72%
EY 1.58 4.26 6.76 8.01 10.65 10.36 13.23 -75.84%
DY 0.00 0.00 3.57 0.00 0.00 0.00 16.22 -
P/NAPS 2.13 1.12 0.84 0.70 0.54 0.53 0.41 200.86%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 30/05/07 28/02/07 16/11/06 15/08/06 22/05/06 23/02/06 -
Price 1.96 2.48 2.36 1.66 1.30 1.10 0.90 -
P/RPS 6.92 2.96 2.67 2.13 1.28 1.71 1.08 246.15%
P/EPS 49.00 23.37 20.79 15.02 11.63 10.72 9.19 206.13%
EY 2.04 4.28 4.81 6.66 8.60 9.33 10.88 -67.34%
DY 0.00 0.00 2.54 0.00 0.00 0.00 13.33 -
P/NAPS 1.65 1.12 1.18 0.84 0.67 0.59 0.50 122.13%

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