[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

MSGB 2Q08 Announcement.pdf

Latest QR

Upcoming QR

MAHSING's Result

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
TTM Result
Revenue	661,289	651,639	620,383	623,353	572,469	573,365	587,232	8.23%
YoY %	1.48%	5.04%	-0.48%	8.89%	-0.16%	-2.36%	-	-
Horiz. %	112.61%	110.97%	105.65%	106.15%	97.49%	97.64%	100.00%	-
PBT	136,210	136,006	138,674	147,420	123,624	117,705	114,003	12.58%
YoY %	0.15%	-1.92%	-5.93%	19.25%	5.03%	3.25%	-	-
Horiz. %	119.48%	119.30%	121.64%	129.31%	108.44%	103.25%	100.00%	-
Tax	-43,406	-43,058	-41,690	-44,558	-37,210	-35,447	-34,753	15.96%
YoY %	-0.81%	-3.28%	6.44%	-19.75%	-4.97%	-2.00%	-	-
Horiz. %	124.90%	123.90%	119.96%	128.21%	107.07%	102.00%	100.00%	-
NP	92,804	92,948	96,984	102,862	86,414	82,258	79,250	11.08%
YoY %	-0.15%	-4.16%	-5.71%	19.03%	5.05%	3.80%	-	-
Horiz. %	117.10%	117.28%	122.38%	129.79%	109.04%	103.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	93,490	93,168	96,459	102,347	85,521	81,126	78,016	12.80%
YoY %	0.35%	-3.41%	-5.75%	19.67%	5.42%	3.99%	-	-
Horiz. %	119.83%	119.42%	123.64%	131.19%	109.62%	103.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.87%	31.66%	30.06%	30.23%	30.10%	30.12%	30.48%	-
YoY %	0.66%	5.32%	-0.56%	0.43%	-0.07%	-1.18%	-	-
Horiz. %	104.56%	103.87%	98.62%	99.18%	98.75%	98.82%	100.00%	-
Total Cost	568,485	558,691	523,399	520,491	486,055	491,107	507,982	7.78%
YoY %	1.75%	6.74%	0.56%	7.08%	-1.03%	-3.32%	-	-
Horiz. %	111.91%	109.98%	103.03%	102.46%	95.68%	96.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	714,663	688,043	667,680	690,219	652,491	627,154	607,058	11.48%
YoY %	3.87%	3.05%	-3.27%	5.78%	4.04%	3.31%	-	-
Horiz. %	117.73%	113.34%	109.99%	113.70%	107.48%	103.31%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	50,039	50,039	49,675	49,675	49,675	49,675	9,123	210.69%
YoY %	0.00%	0.73%	0.00%	0.00%	0.00%	444.50%	-	-
Horiz. %	548.49%	548.49%	544.50%	544.50%	544.50%	544.50%	100.00%	-
Div Payout %	53.52%	53.71%	51.50%	48.54%	58.09%	61.23%	11.69%	-
YoY %	-0.35%	4.29%	6.10%	-16.44%	-5.13%	423.78%	-	-
Horiz. %	457.83%	459.45%	440.55%	415.23%	496.92%	523.78%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	714,663	688,043	667,680	690,219	652,491	627,154	607,058	11.48%
YoY %	3.87%	3.05%	-3.27%	5.78%	4.04%	3.31%	-	-
Horiz. %	117.73%	113.34%	109.99%	113.70%	107.48%	103.31%	100.00%	-
NOSH	626,897	625,494	623,999	621,819	621,420	620,945	619,447	0.79%
YoY %	0.22%	0.24%	0.35%	0.06%	0.08%	0.24%	-	-
Horiz. %	101.20%	100.98%	100.73%	100.38%	100.32%	100.24%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	14.03%	14.26%	15.63%	16.50%	15.09%	14.35%	13.50%	-
YoY %	-1.61%	-8.77%	-5.27%	9.34%	5.16%	6.30%	-	-
Horiz. %	103.93%	105.63%	115.78%	122.22%	111.78%	106.30%	100.00%	-
ROE	13.08%	13.54%	14.45%	14.83%	13.11%	12.94%	12.85%	-
YoY %	-3.40%	-6.30%	-2.56%	13.12%	1.31%	0.70%	-	-
Horiz. %	101.79%	105.37%	112.45%	115.41%	102.02%	100.70%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	105.49	104.18	99.42	100.25	92.12	92.34	94.80	7.37%
YoY %	1.26%	4.79%	-0.83%	8.83%	-0.24%	-2.59%	-	-
Horiz. %	111.28%	109.89%	104.87%	105.75%	97.17%	97.41%	100.00%	-
EPS	14.91	14.90	15.46	16.46	13.76	13.06	12.59	11.92%
YoY %	0.07%	-3.62%	-6.08%	19.62%	5.36%	3.73%	-	-
Horiz. %	118.43%	118.35%	122.80%	130.74%	109.29%	103.73%	100.00%	-
DPS	8.00	8.00	8.00	8.00	7.99	8.00	1.47	209.07%
YoY %	0.00%	0.00%	0.00%	0.13%	-0.12%	444.22%	-	-
Horiz. %	544.22%	544.22%	544.22%	544.22%	543.54%	544.22%	100.00%	-
NAPS	1.14	1.10	1.07	1.11	1.05	1.01	0.98	10.59%
YoY %	3.64%	2.80%	-3.60%	5.71%	3.96%	3.06%	-	-
Horiz. %	116.33%	112.24%	109.18%	113.27%	107.14%	103.06%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 621,819
RPS	26.03	25.65	24.42	24.54	22.53	22.57	23.11	8.24%
YoY %	1.48%	5.04%	-0.49%	8.92%	-0.18%	-2.34%	-	-
Horiz. %	112.64%	110.99%	105.67%	106.19%	97.49%	97.66%	100.00%	-
EPS	3.68	3.67	3.80	4.03	3.37	3.19	3.07	12.83%
YoY %	0.27%	-3.42%	-5.71%	19.58%	5.64%	3.91%	-	-
Horiz. %	119.87%	119.54%	123.78%	131.27%	109.77%	103.91%	100.00%	-
DPS	1.97	1.97	1.96	1.96	1.96	1.96	0.36	210.21%
YoY %	0.00%	0.51%	0.00%	0.00%	0.00%	444.44%	-	-
Horiz. %	547.22%	547.22%	544.44%	544.44%	544.44%	544.44%	100.00%	-
NAPS	0.2813	0.2708	0.2628	0.2717	0.2568	0.2469	0.2389	11.49%
YoY %	3.88%	3.04%	-3.28%	5.80%	4.01%	3.35%	-	-
Horiz. %	117.75%	113.35%	110.00%	113.73%	107.49%	103.35%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-1.95%	5.48%	2.10%	-5.30%	-27.40%	4.52%	-	-
Horiz. %	75.88%	77.39%	73.37%	71.86%	75.88%	104.52%	100.00%	-
P/EPS	10.66	10.74	9.38	8.69	10.10	14.70	15.01	-20.38%
YoY %	-0.74%	14.50%	7.94%	-13.96%	-31.29%	-2.07%	-	-
Horiz. %	71.02%	71.55%	62.49%	57.89%	67.29%	97.93%	100.00%	-
EY	9.38	9.31	10.66	11.51	9.90	6.80	6.66	25.62%
YoY %	0.75%	-12.66%	-7.38%	16.26%	45.59%	2.10%	-	-
Horiz. %	140.84%	139.79%	160.06%	172.82%	148.65%	102.10%	100.00%	-
DY	5.03	5.00	5.52	5.59	5.75	4.17	0.78	246.06%
YoY %	0.60%	-9.42%	-1.25%	-2.78%	37.89%	434.62%	-	-
Horiz. %	644.87%	641.03%	707.69%	716.67%	737.18%	534.62%	100.00%	-
P/NAPS	1.39	1.45	1.36	1.29	1.32	1.90	1.93	-19.63%
YoY %	-4.14%	6.62%	5.43%	-2.27%	-30.53%	-1.55%	-	-
Horiz. %	72.02%	75.13%	70.47%	66.84%	68.39%	98.45%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	11.76%	-2.55%	5.37%	-8.59%	-18.09%	0.51%	-	-
Horiz. %	86.36%	77.27%	79.29%	75.25%	82.32%	100.51%	100.00%	-
P/EPS	12.07	10.67	10.09	9.05	10.90	14.08	14.93	-13.20%
YoY %	13.12%	5.75%	11.49%	-16.97%	-22.59%	-5.69%	-	-
Horiz. %	80.84%	71.47%	67.58%	60.62%	73.01%	94.31%	100.00%	-
EY	8.29	9.37	9.91	11.05	9.17	7.10	6.70	15.23%
YoY %	-11.53%	-5.45%	-10.32%	20.50%	29.15%	5.97%	-	-
Horiz. %	123.73%	139.85%	147.91%	164.93%	136.87%	105.97%	100.00%	-
DY	4.44	5.03	5.13	5.37	5.33	4.35	0.78	218.46%
YoY %	-11.73%	-1.95%	-4.47%	0.75%	22.53%	457.69%	-	-
Horiz. %	569.23%	644.87%	657.69%	688.46%	683.33%	557.69%	100.00%	-
P/NAPS	1.58	1.45	1.46	1.34	1.43	1.82	1.92	-12.17%
YoY %	8.97%	-0.68%	8.96%	-6.29%	-21.43%	-5.21%	-	-
Horiz. %	82.29%	75.52%	76.04%	69.79%	74.48%	94.79%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos