[MAHSING] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 2.29%
YoY- 24.91%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,797,784 1,825,950 1,455,748 1,054,724 635,096 672,172 572,196 21.00%
PBT 376,478 334,244 240,348 179,356 126,818 167,552 108,122 23.08%
Tax -97,676 -93,984 -71,202 -50,924 -35,422 -48,256 -30,034 21.69%
NP 278,802 240,260 169,146 128,432 91,396 119,296 78,088 23.60%
-
NP to SH 278,600 239,972 168,600 114,086 91,338 119,112 76,670 23.96%
-
Tax Rate 25.94% 28.12% 29.62% 28.39% 27.93% 28.80% 27.78% -
Total Cost 1,518,982 1,585,690 1,286,602 926,292 543,700 552,876 494,108 20.56%
-
Net Worth 1,845,848 1,132,414 972,692 781,307 697,284 690,053 563,193 21.85%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,845,848 1,132,414 972,692 781,307 697,284 690,053 563,193 21.85%
NOSH 1,230,565 832,657 831,360 758,550 628,184 621,670 473,271 17.24%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 15.51% 13.16% 11.62% 12.18% 14.39% 17.75% 13.65% -
ROE 15.09% 21.19% 17.33% 14.60% 13.10% 17.26% 13.61% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 146.09 219.29 175.10 139.04 101.10 108.12 120.90 3.20%
EPS 22.64 28.82 20.28 15.04 14.54 19.16 16.20 5.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.36 1.17 1.03 1.11 1.11 1.19 3.93%
Adjusted Per Share Value based on latest NOSH - 821,380
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 70.22 71.32 56.86 41.20 24.81 26.26 22.35 21.00%
EPS 10.88 9.37 6.59 4.46 3.57 4.65 2.99 23.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.721 0.4423 0.3799 0.3052 0.2724 0.2695 0.22 21.85%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.90 2.05 2.61 1.69 1.74 1.43 2.53 -
P/RPS 1.99 0.93 1.49 1.22 1.72 1.32 2.09 -0.81%
P/EPS 12.81 7.11 12.87 11.24 11.97 7.46 15.62 -3.24%
EY 7.81 14.06 7.77 8.90 8.36 13.40 6.40 3.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.51 2.23 1.64 1.57 1.29 2.13 -1.62%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 16/08/12 17/08/11 26/08/10 19/08/09 30/07/08 27/08/07 -
Price 2.11 2.38 2.45 1.84 2.00 1.49 1.96 -
P/RPS 1.44 1.09 1.40 1.32 1.98 1.38 1.62 -1.94%
P/EPS 9.32 8.26 12.08 12.23 13.76 7.78 12.10 -4.25%
EY 10.73 12.11 8.28 8.17 7.27 12.86 8.27 4.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.75 2.09 1.79 1.80 1.34 1.65 -2.58%

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