[MAHSING] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 31.32%
YoY- 47.64%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 422,126 420,696 416,119 311,755 299,284 283,462 289,050 28.63%
PBT 57,228 61,226 61,985 58,189 39,212 48,975 47,965 12.45%
Tax -16,652 -17,738 -19,316 -16,285 -6,902 -17,098 -15,378 5.43%
NP 40,576 43,488 42,669 41,904 32,310 31,877 32,587 15.69%
-
NP to SH 41,032 43,224 43,132 41,168 31,350 29,678 29,159 25.49%
-
Tax Rate 29.10% 28.97% 31.16% 27.99% 17.60% 34.91% 32.06% -
Total Cost 381,550 377,208 373,450 269,851 266,974 251,585 256,463 30.22%
-
Net Worth 1,073,656 1,030,726 972,339 964,745 914,721 881,195 846,021 17.16%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 91,552 - - - 63,198 - - -
Div Payout % 223.12% - - - 201.59% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,073,656 1,030,726 972,339 964,745 914,721 881,195 846,021 17.16%
NOSH 832,292 831,230 831,059 831,676 831,564 831,316 821,380 0.88%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.61% 10.34% 10.25% 13.44% 10.80% 11.25% 11.27% -
ROE 3.82% 4.19% 4.44% 4.27% 3.43% 3.37% 3.45% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 50.72 50.61 50.07 37.49 35.99 34.10 35.19 27.51%
EPS 4.93 5.20 5.19 4.95 3.77 3.57 3.55 24.39%
DPS 11.00 0.00 0.00 0.00 7.60 0.00 0.00 -
NAPS 1.29 1.24 1.17 1.16 1.10 1.06 1.03 16.14%
Adjusted Per Share Value based on latest NOSH - 831,676
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 16.49 16.43 16.25 12.18 11.69 11.07 11.29 28.64%
EPS 1.60 1.69 1.68 1.61 1.22 1.16 1.14 25.27%
DPS 3.58 0.00 0.00 0.00 2.47 0.00 0.00 -
NAPS 0.4194 0.4026 0.3798 0.3768 0.3573 0.3442 0.3305 17.16%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.10 1.77 2.61 2.50 1.84 1.83 1.69 -
P/RPS 4.14 3.50 5.21 6.67 5.11 5.37 4.80 -9.36%
P/EPS 42.60 34.04 50.29 50.51 48.81 51.26 47.61 -7.12%
EY 2.35 2.94 1.99 1.98 2.05 1.95 2.10 7.76%
DY 5.24 0.00 0.00 0.00 4.13 0.00 0.00 -
P/NAPS 1.63 1.43 2.23 2.16 1.67 1.73 1.64 -0.40%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 21/11/11 17/08/11 25/05/11 25/02/11 29/11/10 26/08/10 -
Price 2.15 1.94 2.45 2.60 2.51 1.85 1.84 -
P/RPS 4.24 3.83 4.89 6.94 6.97 5.43 5.23 -13.02%
P/EPS 43.61 37.31 47.21 52.53 66.58 51.82 51.83 -10.84%
EY 2.29 2.68 2.12 1.90 1.50 1.93 1.93 12.04%
DY 5.12 0.00 0.00 0.00 3.03 0.00 0.00 -
P/NAPS 1.67 1.56 2.09 2.24 2.28 1.75 1.79 -4.50%

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