[MAHSING] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 9.81%
YoY- 34.0%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 195,421 140,665 120,404 166,863 144,537 141,561 134,271 28.45%
PBT 52,861 30,915 29,461 34,183 29,065 24,996 25,759 61.55%
Tax -15,530 -8,598 -8,973 -11,457 -8,182 -6,835 -8,279 52.15%
NP 37,331 22,317 20,488 22,726 20,883 18,161 17,480 65.91%
-
NP to SH 37,247 22,309 20,367 22,424 20,421 17,914 17,257 67.09%
-
Tax Rate 29.38% 27.81% 30.46% 33.52% 28.15% 27.34% 32.14% -
Total Cost 158,090 118,348 99,916 144,137 123,654 123,400 116,791 22.38%
-
Net Worth 690,219 652,491 627,154 607,058 607,524 374,826 304,105 72.79%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 49,675 - - - 9,123 -
Div Payout % - - 243.90% - - - 52.87% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 690,219 652,491 627,154 607,058 607,524 374,826 304,105 72.79%
NOSH 621,819 621,420 620,945 619,447 510,525 168,840 152,052 155.94%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 19.10% 15.87% 17.02% 13.62% 14.45% 12.83% 13.02% -
ROE 5.40% 3.42% 3.25% 3.69% 3.36% 4.78% 5.67% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 31.43 22.64 19.39 26.94 28.31 83.84 88.31 -49.81%
EPS 5.99 3.59 3.28 3.62 4.00 10.61 4.41 22.67%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 6.00 -
NAPS 1.11 1.05 1.01 0.98 1.19 2.22 2.00 -32.48%
Adjusted Per Share Value based on latest NOSH - 619,447
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 7.63 5.49 4.70 6.52 5.65 5.53 5.24 28.49%
EPS 1.45 0.87 0.80 0.88 0.80 0.70 0.67 67.39%
DPS 0.00 0.00 1.94 0.00 0.00 0.00 0.36 -
NAPS 0.2696 0.2549 0.245 0.2371 0.2373 0.1464 0.1188 72.77%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.43 1.39 1.92 1.89 2.53 2.49 1.68 -
P/RPS 4.55 6.14 9.90 7.02 8.94 2.97 1.90 79.08%
P/EPS 23.87 38.72 58.54 52.21 63.25 23.47 14.80 37.56%
EY 4.19 2.58 1.71 1.92 1.58 4.26 6.76 -27.32%
DY 0.00 0.00 4.17 0.00 0.00 0.00 3.57 -
P/NAPS 1.29 1.32 1.90 1.93 2.13 1.12 0.84 33.14%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/07/08 29/05/08 28/02/08 27/11/07 27/08/07 30/05/07 28/02/07 -
Price 1.49 1.50 1.84 1.88 1.96 2.48 2.36 -
P/RPS 4.74 6.63 9.49 6.98 6.92 2.96 2.67 46.66%
P/EPS 24.87 41.78 56.10 51.93 49.00 23.37 20.79 12.70%
EY 4.02 2.39 1.78 1.93 2.04 4.28 4.81 -11.28%
DY 0.00 0.00 4.35 0.00 0.00 0.00 2.54 -
P/NAPS 1.34 1.43 1.82 1.92 1.65 1.12 1.18 8.85%

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