[MAHSING] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
30-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 19.67%
YoY- 41.51%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 661,289 651,639 620,383 623,353 572,469 573,365 587,232 8.23%
PBT 136,210 136,006 138,674 147,420 123,624 117,705 114,003 12.58%
Tax -43,406 -43,058 -41,690 -44,558 -37,210 -35,447 -34,753 15.96%
NP 92,804 92,948 96,984 102,862 86,414 82,258 79,250 11.08%
-
NP to SH 93,490 93,168 96,459 102,347 85,521 81,126 78,016 12.80%
-
Tax Rate 31.87% 31.66% 30.06% 30.23% 30.10% 30.12% 30.48% -
Total Cost 568,485 558,691 523,399 520,491 486,055 491,107 507,982 7.78%
-
Net Worth 714,663 688,043 667,680 690,219 652,491 627,154 607,058 11.48%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 50,039 50,039 49,675 49,675 49,675 49,675 9,123 210.69%
Div Payout % 53.52% 53.71% 51.50% 48.54% 58.09% 61.23% 11.69% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 714,663 688,043 667,680 690,219 652,491 627,154 607,058 11.48%
NOSH 626,897 625,494 623,999 621,819 621,420 620,945 619,447 0.79%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 14.03% 14.26% 15.63% 16.50% 15.09% 14.35% 13.50% -
ROE 13.08% 13.54% 14.45% 14.83% 13.11% 12.94% 12.85% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 105.49 104.18 99.42 100.25 92.12 92.34 94.80 7.37%
EPS 14.91 14.90 15.46 16.46 13.76 13.06 12.59 11.92%
DPS 8.00 8.00 8.00 8.00 7.99 8.00 1.47 209.07%
NAPS 1.14 1.10 1.07 1.11 1.05 1.01 0.98 10.59%
Adjusted Per Share Value based on latest NOSH - 621,819
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 25.83 25.45 24.23 24.35 22.36 22.40 22.94 8.22%
EPS 3.65 3.64 3.77 4.00 3.34 3.17 3.05 12.70%
DPS 1.95 1.95 1.94 1.94 1.94 1.94 0.36 208.11%
NAPS 0.2792 0.2688 0.2608 0.2696 0.2549 0.245 0.2371 11.50%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.59 1.60 1.45 1.43 1.39 1.92 1.89 -
P/RPS 1.51 1.54 1.46 1.43 1.51 2.08 1.99 -16.79%
P/EPS 10.66 10.74 9.38 8.69 10.10 14.70 15.01 -20.38%
EY 9.38 9.31 10.66 11.51 9.90 6.80 6.66 25.62%
DY 5.03 5.00 5.52 5.59 5.75 4.17 0.78 246.06%
P/NAPS 1.39 1.45 1.36 1.29 1.32 1.90 1.93 -19.63%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 24/02/09 28/11/08 30/07/08 29/05/08 28/02/08 27/11/07 -
Price 1.80 1.59 1.56 1.49 1.50 1.84 1.88 -
P/RPS 1.71 1.53 1.57 1.49 1.63 1.99 1.98 -9.30%
P/EPS 12.07 10.67 10.09 9.05 10.90 14.08 14.93 -13.20%
EY 8.29 9.37 9.91 11.05 9.17 7.10 6.70 15.23%
DY 4.44 5.03 5.13 5.37 5.33 4.35 0.78 218.46%
P/NAPS 1.58 1.45 1.46 1.34 1.43 1.82 1.92 -12.17%

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