[MAHSING] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 1.78%
YoY- 26.17%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 416,119 311,755 299,284 283,462 289,050 238,312 248,871 41.00%
PBT 61,985 58,189 39,212 48,975 47,965 41,713 48,469 17.87%
Tax -19,316 -16,285 -6,902 -17,098 -15,378 -10,084 -22,080 -8.55%
NP 42,669 41,904 32,310 31,877 32,587 31,629 26,389 37.88%
-
NP to SH 43,132 41,168 31,350 29,678 29,159 27,884 25,090 43.64%
-
Tax Rate 31.16% 27.99% 17.60% 34.91% 32.06% 24.17% 45.55% -
Total Cost 373,450 269,851 266,974 251,585 256,463 206,683 222,482 41.37%
-
Net Worth 972,339 964,745 914,721 881,195 846,021 873,976 788,912 14.99%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 63,198 - - - 42,032 -
Div Payout % - - 201.59% - - - 167.53% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 972,339 964,745 914,721 881,195 846,021 873,976 788,912 14.99%
NOSH 831,059 831,676 831,564 831,316 821,380 693,631 646,649 18.26%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.25% 13.44% 10.80% 11.25% 11.27% 13.27% 10.60% -
ROE 4.44% 4.27% 3.43% 3.37% 3.45% 3.19% 3.18% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 50.07 37.49 35.99 34.10 35.19 34.36 38.49 19.22%
EPS 5.19 4.95 3.77 3.57 3.55 4.02 3.88 21.46%
DPS 0.00 0.00 7.60 0.00 0.00 0.00 6.50 -
NAPS 1.17 1.16 1.10 1.06 1.03 1.26 1.22 -2.75%
Adjusted Per Share Value based on latest NOSH - 831,316
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 16.28 12.20 11.71 11.09 11.31 9.33 9.74 40.97%
EPS 1.69 1.61 1.23 1.16 1.14 1.09 0.98 43.94%
DPS 0.00 0.00 2.47 0.00 0.00 0.00 1.64 -
NAPS 0.3805 0.3775 0.358 0.3448 0.3311 0.342 0.3087 15.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.61 2.50 1.84 1.83 1.69 1.90 1.84 -
P/RPS 5.21 6.67 5.11 5.37 4.80 5.53 4.78 5.92%
P/EPS 50.29 50.51 48.81 51.26 47.61 47.26 47.42 4.00%
EY 1.99 1.98 2.05 1.95 2.10 2.12 2.11 -3.83%
DY 0.00 0.00 4.13 0.00 0.00 0.00 3.53 -
P/NAPS 2.23 2.16 1.67 1.73 1.64 1.51 1.51 29.77%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 17/08/11 25/05/11 25/02/11 29/11/10 26/08/10 26/05/10 22/02/10 -
Price 2.45 2.60 2.51 1.85 1.84 1.56 1.80 -
P/RPS 4.89 6.94 6.97 5.43 5.23 4.54 4.68 2.97%
P/EPS 47.21 52.53 66.58 51.82 51.83 38.81 46.39 1.17%
EY 2.12 1.90 1.50 1.93 1.93 2.58 2.16 -1.24%
DY 0.00 0.00 3.03 0.00 0.00 0.00 3.61 -
P/NAPS 2.09 2.24 2.28 1.75 1.79 1.24 1.48 25.94%

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