[MAHSING] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 3.99%
YoY- 24.1%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 620,383 623,353 572,469 573,365 587,232 538,286 543,956 9.13%
PBT 138,674 147,420 123,624 117,705 114,003 102,960 98,809 25.27%
Tax -41,690 -44,558 -37,210 -35,447 -34,753 -29,733 -29,961 24.56%
NP 96,984 102,862 86,414 82,258 79,250 73,227 68,848 25.58%
-
NP to SH 96,459 102,347 85,521 81,126 78,016 72,326 68,392 25.68%
-
Tax Rate 30.06% 30.23% 30.10% 30.12% 30.48% 28.88% 30.32% -
Total Cost 523,399 520,491 486,055 491,107 507,982 465,059 475,108 6.64%
-
Net Worth 667,680 690,219 652,491 627,154 607,058 607,524 337,681 57.33%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 49,675 49,675 49,675 49,675 9,123 9,123 9,123 208.55%
Div Payout % 51.50% 48.54% 58.09% 61.23% 11.69% 12.61% 13.34% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 667,680 690,219 652,491 627,154 607,058 607,524 337,681 57.33%
NOSH 623,999 621,819 621,420 620,945 619,447 510,525 168,840 138.47%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 15.63% 16.50% 15.09% 14.35% 13.50% 13.60% 12.66% -
ROE 14.45% 14.83% 13.11% 12.94% 12.85% 11.91% 20.25% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 99.42 100.25 92.12 92.34 94.80 105.44 322.17 -54.23%
EPS 15.46 16.46 13.76 13.06 12.59 14.17 40.51 -47.29%
DPS 8.00 8.00 7.99 8.00 1.47 1.79 5.40 29.86%
NAPS 1.07 1.11 1.05 1.01 0.98 1.19 2.00 -34.02%
Adjusted Per Share Value based on latest NOSH - 620,945
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 24.28 24.39 22.40 22.44 22.98 21.06 21.29 9.13%
EPS 3.77 4.01 3.35 3.17 3.05 2.83 2.68 25.46%
DPS 1.94 1.94 1.94 1.94 0.36 0.36 0.36 206.43%
NAPS 0.2613 0.2701 0.2553 0.2454 0.2376 0.2377 0.1321 57.38%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.45 1.43 1.39 1.92 1.89 2.53 2.49 -
P/RPS 1.46 1.43 1.51 2.08 1.99 2.40 0.77 53.01%
P/EPS 9.38 8.69 10.10 14.70 15.01 17.86 6.15 32.39%
EY 10.66 11.51 9.90 6.80 6.66 5.60 16.27 -24.50%
DY 5.52 5.59 5.75 4.17 0.78 0.71 2.17 86.02%
P/NAPS 1.36 1.29 1.32 1.90 1.93 2.13 1.25 5.76%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 30/07/08 29/05/08 28/02/08 27/11/07 27/08/07 30/05/07 -
Price 1.56 1.49 1.50 1.84 1.88 1.96 2.48 -
P/RPS 1.57 1.49 1.63 1.99 1.98 1.86 0.77 60.58%
P/EPS 10.09 9.05 10.90 14.08 14.93 13.83 6.12 39.43%
EY 9.91 11.05 9.17 7.10 6.70 7.23 16.33 -28.25%
DY 5.13 5.37 5.33 4.35 0.78 0.91 2.18 76.64%
P/NAPS 1.46 1.34 1.43 1.82 1.92 1.65 1.24 11.47%

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