[MAHSING] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 0.9%
YoY- -23.32%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,825,950 1,455,748 1,054,724 635,096 672,172 572,196 486,874 24.62%
PBT 334,244 240,348 179,356 126,818 167,552 108,122 88,770 24.70%
Tax -93,984 -71,202 -50,924 -35,422 -48,256 -30,034 -25,756 24.05%
NP 240,260 169,146 128,432 91,396 119,296 78,088 63,014 24.96%
-
NP to SH 239,972 168,600 114,086 91,338 119,112 76,670 62,758 25.02%
-
Tax Rate 28.12% 29.62% 28.39% 27.93% 28.80% 27.78% 29.01% -
Total Cost 1,585,690 1,286,602 926,292 543,700 552,876 494,108 423,860 24.56%
-
Net Worth 1,132,414 972,692 781,307 697,284 690,053 563,193 285,396 25.79%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,132,414 972,692 781,307 697,284 690,053 563,193 285,396 25.79%
NOSH 832,657 831,360 758,550 628,184 621,670 473,271 146,357 33.57%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 13.16% 11.62% 12.18% 14.39% 17.75% 13.65% 12.94% -
ROE 21.19% 17.33% 14.60% 13.10% 17.26% 13.61% 21.99% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 219.29 175.10 139.04 101.10 108.12 120.90 332.66 -6.70%
EPS 28.82 20.28 15.04 14.54 19.16 16.20 42.88 -6.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.17 1.03 1.11 1.11 1.19 1.95 -5.82%
Adjusted Per Share Value based on latest NOSH - 627,738
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 71.45 56.97 41.27 24.85 26.30 22.39 19.05 24.62%
EPS 9.39 6.60 4.46 3.57 4.66 3.00 2.46 24.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4431 0.3806 0.3057 0.2729 0.27 0.2204 0.1117 25.79%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.05 2.61 1.69 1.74 1.43 2.53 1.05 -
P/RPS 0.93 1.49 1.22 1.72 1.32 2.09 0.32 19.44%
P/EPS 7.11 12.87 11.24 11.97 7.46 15.62 2.45 19.41%
EY 14.06 7.77 8.90 8.36 13.40 6.40 40.84 -16.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 2.23 1.64 1.57 1.29 2.13 0.54 18.67%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 17/08/11 26/08/10 19/08/09 30/07/08 27/08/07 15/08/06 -
Price 2.38 2.45 1.84 2.00 1.49 1.96 1.30 -
P/RPS 1.09 1.40 1.32 1.98 1.38 1.62 0.39 18.66%
P/EPS 8.26 12.08 12.23 13.76 7.78 12.10 3.03 18.17%
EY 12.11 8.28 8.17 7.27 12.86 8.27 32.98 -15.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.09 1.79 1.80 1.34 1.65 0.67 17.33%

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