[MAHSING] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 5.66%
YoY- 26.28%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,081,098 603,588 666,638 603,948 481,805 469,364 335,336 21.53%
PBT 184,870 127,698 145,617 117,658 90,033 67,556 34,500 32.26%
Tax -56,746 -35,096 -43,622 -35,298 -25,753 -20,306 -10,150 33.20%
NP 128,124 92,602 101,994 82,360 64,280 47,249 24,349 31.86%
-
NP to SH 115,628 92,256 101,456 81,012 64,150 45,509 24,349 29.63%
-
Tax Rate 30.70% 27.48% 29.96% 30.00% 28.60% 30.06% 29.42% -
Total Cost 952,974 510,985 564,644 521,588 417,525 422,114 310,986 20.50%
-
Net Worth 829,641 722,713 666,272 511,984 291,638 242,348 179,358 29.06%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 829,641 722,713 666,272 511,984 291,638 242,348 179,358 29.06%
NOSH 782,680 628,446 622,684 522,433 148,040 145,119 125,425 35.66%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 11.85% 15.34% 15.30% 13.64% 13.34% 10.07% 7.26% -
ROE 13.94% 12.77% 15.23% 15.82% 22.00% 18.78% 13.58% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 138.13 96.04 107.06 115.60 325.46 323.43 267.36 -10.41%
EPS 14.77 14.68 16.29 15.51 43.33 31.36 19.41 -4.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.15 1.07 0.98 1.97 1.67 1.43 -4.86%
Adjusted Per Share Value based on latest NOSH - 619,447
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 42.55 23.76 26.24 23.77 18.96 18.47 13.20 21.52%
EPS 4.55 3.63 3.99 3.19 2.53 1.79 0.96 29.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3266 0.2845 0.2623 0.2015 0.1148 0.0954 0.0706 29.06%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.83 1.86 1.45 1.89 1.38 0.77 0.56 -
P/RPS 1.32 1.94 1.35 1.63 0.42 0.24 0.21 35.83%
P/EPS 12.39 12.67 8.90 12.19 3.18 2.46 2.88 27.51%
EY 8.07 7.89 11.24 8.20 31.40 40.73 34.67 -21.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.62 1.36 1.93 0.70 0.46 0.39 28.16%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 28/10/09 28/11/08 27/11/07 16/11/06 14/11/05 02/11/04 -
Price 1.85 1.78 1.56 1.88 1.66 0.75 0.69 -
P/RPS 1.34 1.85 1.46 1.63 0.51 0.23 0.26 31.41%
P/EPS 12.52 12.13 9.57 12.12 3.83 2.39 3.55 23.36%
EY 7.99 8.25 10.44 8.25 26.10 41.81 28.14 -18.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.55 1.46 1.92 0.84 0.45 0.48 24.04%

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