[MAHSING] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 5.57%
YoY- 6.47%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,110,108 1,059,695 911,376 789,559 701,562 604,351 633,101 45.26%
PBT 177,865 187,122 170,512 154,837 144,243 122,567 115,639 33.14%
Tax -49,462 -64,640 -56,153 -49,540 -48,402 -36,663 -36,641 22.07%
NP 128,403 122,482 114,359 105,297 95,841 85,904 78,998 38.11%
-
NP to SH 118,071 111,811 105,656 99,535 94,282 86,268 79,281 30.31%
-
Tax Rate 27.81% 34.54% 32.93% 31.99% 33.56% 29.91% 31.69% -
Total Cost 981,705 937,213 797,017 684,262 605,721 518,447 554,103 46.26%
-
Net Worth 914,721 881,195 846,021 873,976 788,912 725,239 696,789 19.83%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 63,198 42,032 42,032 42,032 42,032 50,039 50,039 16.79%
Div Payout % 53.53% 37.59% 39.78% 42.23% 44.58% 58.00% 63.12% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 914,721 881,195 846,021 873,976 788,912 725,239 696,789 19.83%
NOSH 831,564 831,316 821,380 693,631 646,649 630,643 627,738 20.55%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.57% 11.56% 12.55% 13.34% 13.66% 14.21% 12.48% -
ROE 12.91% 12.69% 12.49% 11.39% 11.95% 11.90% 11.38% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 133.50 127.47 110.96 113.83 108.49 95.83 100.85 20.49%
EPS 14.20 13.45 12.86 14.35 14.58 13.68 12.63 8.10%
DPS 7.60 5.06 5.12 6.06 6.50 8.00 8.00 -3.35%
NAPS 1.10 1.06 1.03 1.26 1.22 1.15 1.11 -0.59%
Adjusted Per Share Value based on latest NOSH - 693,631
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 43.44 41.47 35.66 30.90 27.45 23.65 24.77 45.27%
EPS 4.62 4.38 4.13 3.90 3.69 3.38 3.10 30.37%
DPS 2.47 1.64 1.64 1.64 1.64 1.96 1.96 16.62%
NAPS 0.358 0.3448 0.3311 0.342 0.3087 0.2838 0.2727 19.83%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.84 1.83 1.69 1.90 1.84 1.86 1.74 -
P/RPS 1.38 1.44 1.52 1.67 1.70 1.94 1.73 -13.95%
P/EPS 12.96 13.61 13.14 13.24 12.62 13.60 13.78 -3.99%
EY 7.72 7.35 7.61 7.55 7.92 7.35 7.26 4.16%
DY 4.13 2.76 3.03 3.19 3.53 4.30 4.60 -6.91%
P/NAPS 1.67 1.73 1.64 1.51 1.51 1.62 1.57 4.19%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 26/08/10 26/05/10 22/02/10 28/10/09 19/08/09 -
Price 2.51 1.85 1.84 1.56 1.80 1.78 2.00 -
P/RPS 1.88 1.45 1.66 1.37 1.66 1.86 1.98 -3.38%
P/EPS 17.68 13.75 14.30 10.87 12.35 13.01 15.84 7.57%
EY 5.66 7.27 6.99 9.20 8.10 7.69 6.31 -6.97%
DY 3.03 2.73 2.78 3.88 3.61 4.49 4.00 -16.86%
P/NAPS 2.28 1.75 1.79 1.24 1.48 1.55 1.80 17.01%

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