[MAHSING] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 8.81%
YoY- -10.57%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 911,376 789,559 701,562 604,351 633,101 661,289 651,639 25.13%
PBT 170,512 154,837 144,243 122,567 115,639 136,210 136,006 16.31%
Tax -56,153 -49,540 -48,402 -36,663 -36,641 -43,406 -43,058 19.42%
NP 114,359 105,297 95,841 85,904 78,998 92,804 92,948 14.86%
-
NP to SH 105,656 99,535 94,282 86,268 79,281 93,490 93,168 8.77%
-
Tax Rate 32.93% 31.99% 33.56% 29.91% 31.69% 31.87% 31.66% -
Total Cost 797,017 684,262 605,721 518,447 554,103 568,485 558,691 26.80%
-
Net Worth 846,021 873,976 788,912 725,239 696,789 714,663 688,043 14.81%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 42,032 42,032 42,032 50,039 50,039 50,039 50,039 -11.00%
Div Payout % 39.78% 42.23% 44.58% 58.00% 63.12% 53.52% 53.71% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 846,021 873,976 788,912 725,239 696,789 714,663 688,043 14.81%
NOSH 821,380 693,631 646,649 630,643 627,738 626,897 625,494 19.97%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.55% 13.34% 13.66% 14.21% 12.48% 14.03% 14.26% -
ROE 12.49% 11.39% 11.95% 11.90% 11.38% 13.08% 13.54% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 110.96 113.83 108.49 95.83 100.85 105.49 104.18 4.30%
EPS 12.86 14.35 14.58 13.68 12.63 14.91 14.90 -9.37%
DPS 5.12 6.06 6.50 8.00 8.00 8.00 8.00 -25.79%
NAPS 1.03 1.26 1.22 1.15 1.11 1.14 1.10 -4.30%
Adjusted Per Share Value based on latest NOSH - 630,643
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 35.66 30.90 27.45 23.65 24.77 25.88 25.50 25.12%
EPS 4.13 3.90 3.69 3.38 3.10 3.66 3.65 8.60%
DPS 1.64 1.64 1.64 1.96 1.96 1.96 1.96 -11.23%
NAPS 0.3311 0.342 0.3087 0.2838 0.2727 0.2797 0.2693 14.80%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.69 1.90 1.84 1.86 1.74 1.59 1.60 -
P/RPS 1.52 1.67 1.70 1.94 1.73 1.51 1.54 -0.87%
P/EPS 13.14 13.24 12.62 13.60 13.78 10.66 10.74 14.43%
EY 7.61 7.55 7.92 7.35 7.26 9.38 9.31 -12.60%
DY 3.03 3.19 3.53 4.30 4.60 5.03 5.00 -28.45%
P/NAPS 1.64 1.51 1.51 1.62 1.57 1.39 1.45 8.57%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 22/02/10 28/10/09 19/08/09 28/05/09 24/02/09 -
Price 1.84 1.56 1.80 1.78 2.00 1.80 1.59 -
P/RPS 1.66 1.37 1.66 1.86 1.98 1.71 1.53 5.60%
P/EPS 14.30 10.87 12.35 13.01 15.84 12.07 10.67 21.62%
EY 6.99 9.20 8.10 7.69 6.31 8.29 9.37 -17.78%
DY 2.78 3.88 3.61 4.49 4.00 4.44 5.03 -32.72%
P/NAPS 1.79 1.24 1.48 1.55 1.80 1.58 1.45 15.12%

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