[MAHSING] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 2.11%
YoY- 42.25%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 289,050 238,312 248,871 135,143 167,233 150,315 151,660 53.90%
PBT 47,965 41,713 48,469 32,365 32,290 31,119 26,793 47.59%
Tax -15,378 -10,084 -22,080 -8,611 -8,765 -8,946 -10,341 30.37%
NP 32,587 31,629 26,389 23,754 23,525 22,173 16,452 57.91%
-
NP to SH 29,159 27,884 25,090 23,523 23,038 22,631 17,076 43.00%
-
Tax Rate 32.06% 24.17% 45.55% 26.61% 27.14% 28.75% 38.60% -
Total Cost 256,463 206,683 222,482 111,389 143,708 128,142 135,208 53.41%
-
Net Worth 846,021 873,976 788,912 725,239 696,789 714,663 688,043 14.81%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 42,032 - - - 50,039 -
Div Payout % - - 167.53% - - - 293.04% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 846,021 873,976 788,912 725,239 696,789 714,663 688,043 14.81%
NOSH 821,380 693,631 646,649 630,643 627,738 626,897 625,494 19.97%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.27% 13.27% 10.60% 17.58% 14.07% 14.75% 10.85% -
ROE 3.45% 3.19% 3.18% 3.24% 3.31% 3.17% 2.48% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 35.19 34.36 38.49 21.43 26.64 23.98 24.25 28.26%
EPS 3.55 4.02 3.88 3.73 3.67 3.61 2.73 19.19%
DPS 0.00 0.00 6.50 0.00 0.00 0.00 8.00 -
NAPS 1.03 1.26 1.22 1.15 1.11 1.14 1.10 -4.30%
Adjusted Per Share Value based on latest NOSH - 630,643
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 11.29 9.31 9.72 5.28 6.53 5.87 5.92 53.96%
EPS 1.14 1.09 0.98 0.92 0.90 0.88 0.67 42.66%
DPS 0.00 0.00 1.64 0.00 0.00 0.00 1.95 -
NAPS 0.3305 0.3414 0.3082 0.2833 0.2722 0.2792 0.2688 14.81%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.69 1.90 1.84 1.86 1.74 1.59 1.60 -
P/RPS 4.80 5.53 4.78 8.68 6.53 6.63 6.60 -19.17%
P/EPS 47.61 47.26 47.42 49.87 47.41 44.04 58.61 -12.97%
EY 2.10 2.12 2.11 2.01 2.11 2.27 1.71 14.72%
DY 0.00 0.00 3.53 0.00 0.00 0.00 5.00 -
P/NAPS 1.64 1.51 1.51 1.62 1.57 1.39 1.45 8.57%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 22/02/10 28/10/09 19/08/09 28/05/09 24/02/09 -
Price 1.84 1.56 1.80 1.78 2.00 1.80 1.59 -
P/RPS 5.23 4.54 4.68 8.31 7.51 7.51 6.56 -14.05%
P/EPS 51.83 38.81 46.39 47.72 54.50 49.86 58.24 -7.49%
EY 1.93 2.58 2.16 2.10 1.83 2.01 1.72 8.00%
DY 0.00 0.00 3.61 0.00 0.00 0.00 5.03 -
P/NAPS 1.79 1.24 1.48 1.55 1.80 1.58 1.45 15.12%

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