[MAHSING] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
15-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 10.17%
YoY- 76.47%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 543,956 495,625 482,822 499,330 466,003 473,491 456,976 12.32%
PBT 98,809 93,284 86,478 83,787 74,391 69,620 63,633 34.12%
Tax -29,961 -27,594 -23,981 -23,172 -19,054 -20,203 -21,703 24.00%
NP 68,848 65,690 62,497 60,615 55,337 49,417 41,930 39.22%
-
NP to SH 68,392 65,370 62,327 59,663 54,155 48,346 40,932 40.85%
-
Tax Rate 30.32% 29.58% 27.73% 27.66% 25.61% 29.02% 34.11% -
Total Cost 475,108 429,935 420,325 438,715 410,666 424,074 415,046 9.43%
-
Net Worth 337,681 304,105 151,438 147,468 269,971 259,898 242,486 24.72%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 9,123 9,123 17,423 17,423 17,423 17,423 5,634 37.93%
Div Payout % 13.34% 13.96% 27.95% 29.20% 32.17% 36.04% 13.76% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 337,681 304,105 151,438 147,468 269,971 259,898 242,486 24.72%
NOSH 168,840 152,052 151,438 147,468 145,146 145,194 145,201 10.58%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 12.66% 13.25% 12.94% 12.14% 11.87% 10.44% 9.18% -
ROE 20.25% 21.50% 41.16% 40.46% 20.06% 18.60% 16.88% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 322.17 325.96 318.82 338.60 321.06 326.11 314.72 1.57%
EPS 40.51 42.99 41.16 40.46 37.31 33.30 28.19 27.37%
DPS 5.40 6.00 11.51 12.00 12.00 12.00 3.88 24.67%
NAPS 2.00 2.00 1.00 1.00 1.86 1.79 1.67 12.78%
Adjusted Per Share Value based on latest NOSH - 147,468
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 21.29 19.40 18.89 19.54 18.24 18.53 17.88 12.35%
EPS 2.68 2.56 2.44 2.33 2.12 1.89 1.60 41.08%
DPS 0.36 0.36 0.68 0.68 0.68 0.68 0.22 38.90%
NAPS 0.1321 0.119 0.0593 0.0577 0.1056 0.1017 0.0949 24.69%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.49 1.68 1.38 1.05 0.99 0.74 0.77 -
P/RPS 0.77 0.52 0.43 0.31 0.31 0.23 0.24 117.68%
P/EPS 6.15 3.91 3.35 2.60 2.65 2.22 2.73 71.93%
EY 16.27 25.59 29.82 38.53 37.69 45.00 36.61 -41.79%
DY 2.17 3.57 8.34 11.43 12.12 16.22 5.04 -43.01%
P/NAPS 1.25 0.84 1.38 1.05 0.53 0.41 0.46 94.84%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 16/11/06 15/08/06 22/05/06 23/02/06 14/11/05 -
Price 2.48 2.36 1.66 1.30 1.10 0.90 0.75 -
P/RPS 0.77 0.72 0.52 0.38 0.34 0.28 0.24 117.68%
P/EPS 6.12 5.49 4.03 3.21 2.95 2.70 2.66 74.36%
EY 16.33 18.22 24.79 31.12 33.92 37.00 37.59 -42.66%
DY 2.18 2.54 6.93 9.23 10.91 13.33 5.17 -43.79%
P/NAPS 1.24 1.18 1.66 1.30 0.59 0.50 0.45 96.67%

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