[MAHSING] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 7.87%
YoY- 25.17%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 623,353 572,469 573,365 587,232 538,286 543,956 495,625 16.53%
PBT 147,420 123,624 117,705 114,003 102,960 98,809 93,284 35.71%
Tax -44,558 -37,210 -35,447 -34,753 -29,733 -29,961 -27,594 37.67%
NP 102,862 86,414 82,258 79,250 73,227 68,848 65,690 34.88%
-
NP to SH 102,347 85,521 81,126 78,016 72,326 68,392 65,370 34.87%
-
Tax Rate 30.23% 30.10% 30.12% 30.48% 28.88% 30.32% 29.58% -
Total Cost 520,491 486,055 491,107 507,982 465,059 475,108 429,935 13.60%
-
Net Worth 690,219 652,491 627,154 607,058 607,524 337,681 304,105 72.79%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 49,675 49,675 49,675 9,123 9,123 9,123 9,123 209.82%
Div Payout % 48.54% 58.09% 61.23% 11.69% 12.61% 13.34% 13.96% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 690,219 652,491 627,154 607,058 607,524 337,681 304,105 72.79%
NOSH 621,819 621,420 620,945 619,447 510,525 168,840 152,052 155.94%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 16.50% 15.09% 14.35% 13.50% 13.60% 12.66% 13.25% -
ROE 14.83% 13.11% 12.94% 12.85% 11.91% 20.25% 21.50% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 100.25 92.12 92.34 94.80 105.44 322.17 325.96 -54.46%
EPS 16.46 13.76 13.06 12.59 14.17 40.51 42.99 -47.30%
DPS 8.00 7.99 8.00 1.47 1.79 5.40 6.00 21.16%
NAPS 1.11 1.05 1.01 0.98 1.19 2.00 2.00 -32.48%
Adjusted Per Share Value based on latest NOSH - 619,447
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 24.39 22.40 22.44 22.98 21.06 21.29 19.40 16.50%
EPS 4.01 3.35 3.17 3.05 2.83 2.68 2.56 34.91%
DPS 1.94 1.94 1.94 0.36 0.36 0.36 0.36 207.68%
NAPS 0.2701 0.2553 0.2454 0.2376 0.2377 0.1321 0.119 72.79%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.43 1.39 1.92 1.89 2.53 2.49 1.68 -
P/RPS 1.43 1.51 2.08 1.99 2.40 0.77 0.52 96.40%
P/EPS 8.69 10.10 14.70 15.01 17.86 6.15 3.91 70.38%
EY 11.51 9.90 6.80 6.66 5.60 16.27 25.59 -41.32%
DY 5.59 5.75 4.17 0.78 0.71 2.17 3.57 34.88%
P/NAPS 1.29 1.32 1.90 1.93 2.13 1.25 0.84 33.14%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/07/08 29/05/08 28/02/08 27/11/07 27/08/07 30/05/07 28/02/07 -
Price 1.49 1.50 1.84 1.88 1.96 2.48 2.36 -
P/RPS 1.49 1.63 1.99 1.98 1.86 0.77 0.72 62.46%
P/EPS 9.05 10.90 14.08 14.93 13.83 6.12 5.49 39.58%
EY 11.05 9.17 7.10 6.70 7.23 16.33 18.22 -28.37%
DY 5.37 5.33 4.35 0.78 0.91 2.18 2.54 64.80%
P/NAPS 1.34 1.43 1.82 1.92 1.65 1.24 1.18 8.85%

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