[MAHSING] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 4.77%
YoY- 63.95%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 134,271 117,917 150,207 93,230 121,468 134,425 116,880 9.66%
PBT 25,759 23,140 24,914 19,471 18,953 20,449 15,518 40.06%
Tax -8,279 -6,437 -8,410 -4,468 -4,666 -5,628 -4,292 54.77%
NP 17,480 16,703 16,504 15,003 14,287 14,821 11,226 34.23%
-
NP to SH 17,257 16,734 16,487 14,892 14,214 14,070 10,979 35.07%
-
Tax Rate 32.14% 27.82% 33.76% 22.95% 24.62% 27.52% 27.66% -
Total Cost 116,791 101,214 133,703 78,227 107,181 119,604 105,654 6.88%
-
Net Worth 304,105 298,334 287,563 269,971 259,898 242,486 235,264 18.60%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 9,123 - - - 17,423 - - -
Div Payout % 52.87% - - - 122.58% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 304,105 298,334 287,563 269,971 259,898 242,486 235,264 18.60%
NOSH 152,052 151,438 147,468 145,146 145,194 145,201 145,224 3.10%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 13.02% 14.17% 10.99% 16.09% 11.76% 11.03% 9.60% -
ROE 5.67% 5.61% 5.73% 5.52% 5.47% 5.80% 4.67% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 88.31 77.86 101.86 64.23 83.66 92.58 80.48 6.36%
EPS 4.41 11.05 11.18 10.26 9.79 9.69 7.56 -30.11%
DPS 6.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 2.00 1.97 1.95 1.86 1.79 1.67 1.62 15.03%
Adjusted Per Share Value based on latest NOSH - 145,146
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.25 4.61 5.88 3.65 4.75 5.26 4.57 9.66%
EPS 0.68 0.65 0.65 0.58 0.56 0.55 0.43 35.62%
DPS 0.36 0.00 0.00 0.00 0.68 0.00 0.00 -
NAPS 0.119 0.1167 0.1125 0.1056 0.1017 0.0949 0.0921 18.57%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.68 1.38 1.05 0.99 0.74 0.77 0.69 -
P/RPS 1.90 1.77 1.03 1.54 0.88 0.83 0.86 69.38%
P/EPS 14.80 12.49 9.39 9.65 7.56 7.95 9.13 37.87%
EY 6.76 8.01 10.65 10.36 13.23 12.58 10.96 -27.47%
DY 3.57 0.00 0.00 0.00 16.22 0.00 0.00 -
P/NAPS 0.84 0.70 0.54 0.53 0.41 0.46 0.43 56.07%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 16/11/06 15/08/06 22/05/06 23/02/06 14/11/05 18/08/05 -
Price 2.36 1.66 1.30 1.10 0.90 0.75 0.75 -
P/RPS 2.67 2.13 1.28 1.71 1.08 0.81 0.93 101.61%
P/EPS 20.79 15.02 11.63 10.72 9.19 7.74 9.92 63.54%
EY 4.81 6.66 8.60 9.33 10.88 12.92 10.08 -38.85%
DY 2.54 0.00 0.00 0.00 13.33 0.00 0.00 -
P/NAPS 1.18 0.84 0.67 0.59 0.50 0.45 0.46 87.07%

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