[MAHSING] QoQ TTM Result on 31-Dec-2008 [#4]

Stock

[MAHSING] MAH SING GROUP BHD

Announcement Date

24-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- -3.41%

YoY- 14.84%

Quarter Report

MSGB 4Q08 Announcement.pdf

Latest QR

Upcoming QR

MAHSING's Result

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	604,351	633,101	661,289	651,639	620,383	623,353	572,469	3.67%
YoY %	-4.54%	-4.26%	1.48%	5.04%	-0.48%	8.89%	-	-
Horiz. %	105.57%	110.59%	115.52%	113.83%	108.37%	108.89%	100.00%	-
PBT	122,567	115,639	136,210	136,006	138,674	147,420	123,624	-0.57%
YoY %	5.99%	-15.10%	0.15%	-1.92%	-5.93%	19.25%	-	-
Horiz. %	99.14%	93.54%	110.18%	110.02%	112.17%	119.25%	100.00%	-
Tax	-36,663	-36,641	-43,406	-43,058	-41,690	-44,558	-37,210	-0.98%
YoY %	-0.06%	15.59%	-0.81%	-3.28%	6.44%	-19.75%	-	-
Horiz. %	98.53%	98.47%	116.65%	115.72%	112.04%	119.75%	100.00%	-
NP	85,904	78,998	92,804	92,948	96,984	102,862	86,414	-0.39%
YoY %	8.74%	-14.88%	-0.15%	-4.16%	-5.71%	19.03%	-	-
Horiz. %	99.41%	91.42%	107.39%	107.56%	112.23%	119.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	86,268	79,281	93,490	93,168	96,459	102,347	85,521	0.58%
YoY %	8.81%	-15.20%	0.35%	-3.41%	-5.75%	19.67%	-	-
Horiz. %	100.87%	92.70%	109.32%	108.94%	112.79%	119.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.91%	31.69%	31.87%	31.66%	30.06%	30.23%	30.10%	-
YoY %	-5.62%	-0.56%	0.66%	5.32%	-0.56%	0.43%	-	-
Horiz. %	99.37%	105.28%	105.88%	105.18%	99.87%	100.43%	100.00%	-
Total Cost	518,447	554,103	568,485	558,691	523,399	520,491	486,055	4.39%
YoY %	-6.43%	-2.53%	1.75%	6.74%	0.56%	7.08%	-	-
Horiz. %	106.66%	114.00%	116.96%	114.94%	107.68%	107.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	725,239	696,789	714,663	688,043	667,680	690,219	652,491	7.29%
YoY %	4.08%	-2.50%	3.87%	3.05%	-3.27%	5.78%	-	-
Horiz. %	111.15%	106.79%	109.53%	105.45%	102.33%	105.78%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	50,039	50,039	50,039	50,039	49,675	49,675	49,675	0.48%
YoY %	0.00%	0.00%	0.00%	0.73%	0.00%	0.00%	-	-
Horiz. %	100.73%	100.73%	100.73%	100.73%	100.00%	100.00%	100.00%	-
Div Payout %	58.00%	63.12%	53.52%	53.71%	51.50%	48.54%	58.09%	-
YoY %	-8.11%	17.94%	-0.35%	4.29%	6.10%	-16.44%	-	-
Horiz. %	99.85%	108.66%	92.13%	92.46%	88.66%	83.56%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	725,239	696,789	714,663	688,043	667,680	690,219	652,491	7.29%
YoY %	4.08%	-2.50%	3.87%	3.05%	-3.27%	5.78%	-	-
Horiz. %	111.15%	106.79%	109.53%	105.45%	102.33%	105.78%	100.00%	-
NOSH	630,643	627,738	626,897	625,494	623,999	621,819	621,420	0.98%
YoY %	0.46%	0.13%	0.22%	0.24%	0.35%	0.06%	-	-
Horiz. %	101.48%	101.02%	100.88%	100.66%	100.42%	100.06%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	14.21%	12.48%	14.03%	14.26%	15.63%	16.50%	15.09%	-
YoY %	13.86%	-11.05%	-1.61%	-8.77%	-5.27%	9.34%	-	-
Horiz. %	94.17%	82.70%	92.98%	94.50%	103.58%	109.34%	100.00%	-
ROE	11.90%	11.38%	13.08%	13.54%	14.45%	14.83%	13.11%	-
YoY %	4.57%	-13.00%	-3.40%	-6.30%	-2.56%	13.12%	-	-
Horiz. %	90.77%	86.80%	99.77%	103.28%	110.22%	113.12%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	95.83	100.85	105.49	104.18	99.42	100.25	92.12	2.66%
YoY %	-4.98%	-4.40%	1.26%	4.79%	-0.83%	8.83%	-	-
Horiz. %	104.03%	109.48%	114.51%	113.09%	107.92%	108.83%	100.00%	-
EPS	13.68	12.63	14.91	14.90	15.46	16.46	13.76	-0.38%
YoY %	8.31%	-15.29%	0.07%	-3.62%	-6.08%	19.62%	-	-
Horiz. %	99.42%	91.79%	108.36%	108.28%	112.35%	119.62%	100.00%	-
DPS	8.00	8.00	8.00	8.00	8.00	8.00	7.99	0.08%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.13%	-	-
Horiz. %	100.13%	100.13%	100.13%	100.13%	100.13%	100.13%	100.00%	-
NAPS	1.15	1.11	1.14	1.10	1.07	1.11	1.05	6.24%
YoY %	3.60%	-2.63%	3.64%	2.80%	-3.60%	5.71%	-	-
Horiz. %	109.52%	105.71%	108.57%	104.76%	101.90%	105.71%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 625,494
RPS	23.79	24.92	26.03	25.65	24.42	24.54	22.53	3.69%
YoY %	-4.53%	-4.26%	1.48%	5.04%	-0.49%	8.92%	-	-
Horiz. %	105.59%	110.61%	115.53%	113.85%	108.39%	108.92%	100.00%	-
EPS	3.40	3.12	3.68	3.67	3.80	4.03	3.37	0.59%
YoY %	8.97%	-15.22%	0.27%	-3.42%	-5.71%	19.58%	-	-
Horiz. %	100.89%	92.58%	109.20%	108.90%	112.76%	119.58%	100.00%	-
DPS	1.97	1.97	1.97	1.97	1.96	1.96	1.96	0.33%
YoY %	0.00%	0.00%	0.00%	0.51%	0.00%	0.00%	-	-
Horiz. %	100.51%	100.51%	100.51%	100.51%	100.00%	100.00%	100.00%	-
NAPS	0.2855	0.2743	0.2813	0.2708	0.2628	0.2717	0.2568	7.31%
YoY %	4.08%	-2.49%	3.88%	3.04%	-3.28%	5.80%	-	-
Horiz. %	111.18%	106.81%	109.54%	105.45%	102.34%	105.80%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	1.86	1.74	1.59	1.60	1.45	1.43	1.39	-
P/RPS	1.94	1.73	1.51	1.54	1.46	1.43	1.51	18.16%
YoY %	12.14%	14.57%	-1.95%	5.48%	2.10%	-5.30%	-	-
Horiz. %	128.48%	114.57%	100.00%	101.99%	96.69%	94.70%	100.00%	-
P/EPS	13.60	13.78	10.66	10.74	9.38	8.69	10.10	21.91%
YoY %	-1.31%	29.27%	-0.74%	14.50%	7.94%	-13.96%	-	-
Horiz. %	134.65%	136.44%	105.54%	106.34%	92.87%	86.04%	100.00%	-
EY	7.35	7.26	9.38	9.31	10.66	11.51	9.90	-17.99%
YoY %	1.24%	-22.60%	0.75%	-12.66%	-7.38%	16.26%	-	-
Horiz. %	74.24%	73.33%	94.75%	94.04%	107.68%	116.26%	100.00%	-
DY	4.30	4.60	5.03	5.00	5.52	5.59	5.75	-17.59%
YoY %	-6.52%	-8.55%	0.60%	-9.42%	-1.25%	-2.78%	-	-
Horiz. %	74.78%	80.00%	87.48%	86.96%	96.00%	97.22%	100.00%	-
P/NAPS	1.62	1.57	1.39	1.45	1.36	1.29	1.32	14.61%
YoY %	3.18%	12.95%	-4.14%	6.62%	5.43%	-2.27%	-	-
Horiz. %	122.73%	118.94%	105.30%	109.85%	103.03%	97.73%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	28/10/09	19/08/09	28/05/09	24/02/09	28/11/08	30/07/08	29/05/08	-
Price	1.78	2.00	1.80	1.59	1.56	1.49	1.50	-
P/RPS	1.86	1.98	1.71	1.53	1.57	1.49	1.63	9.18%
YoY %	-6.06%	15.79%	11.76%	-2.55%	5.37%	-8.59%	-	-
Horiz. %	114.11%	121.47%	104.91%	93.87%	96.32%	91.41%	100.00%	-
P/EPS	13.01	15.84	12.07	10.67	10.09	9.05	10.90	12.50%
YoY %	-17.87%	31.23%	13.12%	5.75%	11.49%	-16.97%	-	-
Horiz. %	119.36%	145.32%	110.73%	97.89%	92.57%	83.03%	100.00%	-
EY	7.69	6.31	8.29	9.37	9.91	11.05	9.17	-11.06%
YoY %	21.87%	-23.88%	-11.53%	-5.45%	-10.32%	20.50%	-	-
Horiz. %	83.86%	68.81%	90.40%	102.18%	108.07%	120.50%	100.00%	-
DY	4.49	4.00	4.44	5.03	5.13	5.37	5.33	-10.79%
YoY %	12.25%	-9.91%	-11.73%	-1.95%	-4.47%	0.75%	-	-
Horiz. %	84.24%	75.05%	83.30%	94.37%	96.25%	100.75%	100.00%	-
P/NAPS	1.55	1.80	1.58	1.45	1.46	1.34	1.43	5.51%
YoY %	-13.89%	13.92%	8.97%	-0.68%	8.96%	-6.29%	-	-
Horiz. %	108.39%	125.87%	110.49%	101.40%	102.10%	93.71%	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