[MAHSING] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
14-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 21.06%
YoY- 70.2%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 499,330 466,003 473,491 456,976 432,214 390,256 356,455 25.27%
PBT 83,787 74,391 69,620 63,633 52,996 46,050 38,841 67.18%
Tax -23,172 -19,054 -20,203 -21,703 -18,939 -17,341 -13,779 41.55%
NP 60,615 55,337 49,417 41,930 34,057 28,709 25,062 80.47%
-
NP to SH 59,663 54,155 48,346 40,932 33,810 28,709 25,062 78.57%
-
Tax Rate 27.66% 25.61% 29.02% 34.11% 35.74% 37.66% 35.48% -
Total Cost 438,715 410,666 424,074 415,046 398,157 361,547 331,393 20.62%
-
Net Worth 147,468 269,971 259,898 242,486 235,264 223,447 193,023 -16.46%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 17,423 17,423 17,423 5,634 5,634 5,634 5,634 112.70%
Div Payout % 29.20% 32.17% 36.04% 13.76% 16.66% 19.63% 22.48% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 147,468 269,971 259,898 242,486 235,264 223,447 193,023 -16.46%
NOSH 147,468 145,146 145,194 145,201 145,224 145,095 130,421 8.55%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.14% 11.87% 10.44% 9.18% 7.88% 7.36% 7.03% -
ROE 40.46% 20.06% 18.60% 16.88% 14.37% 12.85% 12.98% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 338.60 321.06 326.11 314.72 297.62 268.96 273.31 15.39%
EPS 40.46 37.31 33.30 28.19 23.28 19.79 19.22 64.47%
DPS 12.00 12.00 12.00 3.88 3.88 3.88 4.32 97.97%
NAPS 1.00 1.86 1.79 1.67 1.62 1.54 1.48 -23.05%
Adjusted Per Share Value based on latest NOSH - 145,201
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 19.65 18.34 18.64 17.99 17.01 15.36 14.03 25.25%
EPS 2.35 2.13 1.90 1.61 1.33 1.13 0.99 78.22%
DPS 0.69 0.69 0.69 0.22 0.22 0.22 0.22 114.71%
NAPS 0.058 0.1063 0.1023 0.0954 0.0926 0.088 0.076 -16.53%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.05 0.99 0.74 0.77 0.69 0.71 0.77 -
P/RPS 0.31 0.31 0.23 0.24 0.23 0.26 0.28 7.04%
P/EPS 2.60 2.65 2.22 2.73 2.96 3.59 4.01 -25.14%
EY 38.53 37.69 45.00 36.61 33.74 27.87 24.96 33.67%
DY 11.43 12.12 16.22 5.04 5.62 5.47 5.61 60.92%
P/NAPS 1.05 0.53 0.41 0.46 0.43 0.46 0.52 59.96%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 15/08/06 22/05/06 23/02/06 14/11/05 18/08/05 09/05/05 28/02/05 -
Price 1.30 1.10 0.90 0.75 0.75 0.71 0.88 -
P/RPS 0.38 0.34 0.28 0.24 0.25 0.26 0.32 12.17%
P/EPS 3.21 2.95 2.70 2.66 3.22 3.59 4.58 -21.14%
EY 31.12 33.92 37.00 37.59 31.04 27.87 21.84 26.70%
DY 9.23 10.91 13.33 5.17 5.17 5.47 4.91 52.49%
P/NAPS 1.30 0.59 0.50 0.45 0.46 0.46 0.59 69.57%

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