[MAHSING] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 4.62%
YoY- 26.29%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 573,365 587,232 538,286 543,956 495,625 482,822 499,330 9.62%
PBT 117,705 114,003 102,960 98,809 93,284 86,478 83,787 25.35%
Tax -35,447 -34,753 -29,733 -29,961 -27,594 -23,981 -23,172 32.66%
NP 82,258 79,250 73,227 68,848 65,690 62,497 60,615 22.50%
-
NP to SH 81,126 78,016 72,326 68,392 65,370 62,327 59,663 22.66%
-
Tax Rate 30.12% 30.48% 28.88% 30.32% 29.58% 27.73% 27.66% -
Total Cost 491,107 507,982 465,059 475,108 429,935 420,325 438,715 7.78%
-
Net Worth 627,154 607,058 607,524 337,681 304,105 151,438 147,468 161.80%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 49,675 9,123 9,123 9,123 9,123 17,423 17,423 100.68%
Div Payout % 61.23% 11.69% 12.61% 13.34% 13.96% 27.95% 29.20% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 627,154 607,058 607,524 337,681 304,105 151,438 147,468 161.80%
NOSH 620,945 619,447 510,525 168,840 152,052 151,438 147,468 160.07%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 14.35% 13.50% 13.60% 12.66% 13.25% 12.94% 12.14% -
ROE 12.94% 12.85% 11.91% 20.25% 21.50% 41.16% 40.46% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 92.34 94.80 105.44 322.17 325.96 318.82 338.60 -57.84%
EPS 13.06 12.59 14.17 40.51 42.99 41.16 40.46 -52.84%
DPS 8.00 1.47 1.79 5.40 6.00 11.51 12.00 -23.62%
NAPS 1.01 0.98 1.19 2.00 2.00 1.00 1.00 0.66%
Adjusted Per Share Value based on latest NOSH - 168,840
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 22.44 22.98 21.06 21.29 19.40 18.89 19.54 9.63%
EPS 3.17 3.05 2.83 2.68 2.56 2.44 2.33 22.71%
DPS 1.94 0.36 0.36 0.36 0.36 0.68 0.68 100.77%
NAPS 0.2454 0.2376 0.2377 0.1321 0.119 0.0593 0.0577 161.81%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.92 1.89 2.53 2.49 1.68 1.38 1.05 -
P/RPS 2.08 1.99 2.40 0.77 0.52 0.43 0.31 254.51%
P/EPS 14.70 15.01 17.86 6.15 3.91 3.35 2.60 216.36%
EY 6.80 6.66 5.60 16.27 25.59 29.82 38.53 -68.43%
DY 4.17 0.78 0.71 2.17 3.57 8.34 11.43 -48.84%
P/NAPS 1.90 1.93 2.13 1.25 0.84 1.38 1.05 48.33%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 27/11/07 27/08/07 30/05/07 28/02/07 16/11/06 15/08/06 -
Price 1.84 1.88 1.96 2.48 2.36 1.66 1.30 -
P/RPS 1.99 1.98 1.86 0.77 0.72 0.52 0.38 200.65%
P/EPS 14.08 14.93 13.83 6.12 5.49 4.03 3.21 167.23%
EY 7.10 6.70 7.23 16.33 18.22 24.79 31.12 -62.56%
DY 4.35 0.78 0.91 2.18 2.54 6.93 9.23 -39.35%
P/NAPS 1.82 1.92 1.65 1.24 1.18 1.66 1.30 25.06%

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