[MAHSING] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 32.53%
YoY- 1.44%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 248,871 135,143 167,233 150,315 151,660 163,893 195,421 17.43%
PBT 48,469 32,365 32,290 31,119 26,793 25,437 52,861 -5.60%
Tax -22,080 -8,611 -8,765 -8,946 -10,341 -8,589 -15,530 26.35%
NP 26,389 23,754 23,525 22,173 16,452 16,848 37,331 -20.59%
-
NP to SH 25,090 23,523 23,038 22,631 17,076 16,536 37,247 -23.10%
-
Tax Rate 45.55% 26.61% 27.14% 28.75% 38.60% 33.77% 29.38% -
Total Cost 222,482 111,389 143,708 128,142 135,208 147,045 158,090 25.50%
-
Net Worth 788,912 725,239 696,789 714,663 688,043 667,680 690,219 9.29%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 42,032 - - - 50,039 - - -
Div Payout % 167.53% - - - 293.04% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 788,912 725,239 696,789 714,663 688,043 667,680 690,219 9.29%
NOSH 646,649 630,643 627,738 626,897 625,494 623,999 621,819 2.63%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.60% 17.58% 14.07% 14.75% 10.85% 10.28% 19.10% -
ROE 3.18% 3.24% 3.31% 3.17% 2.48% 2.48% 5.40% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 38.49 21.43 26.64 23.98 24.25 26.26 31.43 14.42%
EPS 3.88 3.73 3.67 3.61 2.73 2.65 5.99 -25.07%
DPS 6.50 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.22 1.15 1.11 1.14 1.10 1.07 1.11 6.48%
Adjusted Per Share Value based on latest NOSH - 626,897
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.72 5.28 6.53 5.87 5.92 6.40 7.63 17.46%
EPS 0.98 0.92 0.90 0.88 0.67 0.65 1.45 -22.93%
DPS 1.64 0.00 0.00 0.00 1.95 0.00 0.00 -
NAPS 0.3082 0.2833 0.2722 0.2792 0.2688 0.2608 0.2696 9.30%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.84 1.86 1.74 1.59 1.60 1.45 1.43 -
P/RPS 4.78 8.68 6.53 6.63 6.60 5.52 4.55 3.33%
P/EPS 47.42 49.87 47.41 44.04 58.61 54.72 23.87 57.83%
EY 2.11 2.01 2.11 2.27 1.71 1.83 4.19 -36.62%
DY 3.53 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 1.51 1.62 1.57 1.39 1.45 1.36 1.29 11.03%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 28/10/09 19/08/09 28/05/09 24/02/09 28/11/08 30/07/08 -
Price 1.80 1.78 2.00 1.80 1.59 1.56 1.49 -
P/RPS 4.68 8.31 7.51 7.51 6.56 5.94 4.74 -0.84%
P/EPS 46.39 47.72 54.50 49.86 58.24 58.87 24.87 51.35%
EY 2.16 2.10 1.83 2.01 1.72 1.70 4.02 -33.83%
DY 3.61 0.00 0.00 0.00 5.03 0.00 0.00 -
P/NAPS 1.48 1.55 1.80 1.58 1.45 1.46 1.34 6.82%

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