[MAHSING] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 1.01%
YoY- -9.07%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,778,424 1,531,426 1,081,098 603,588 666,638 603,948 481,805 24.29%
PBT 324,318 241,866 184,870 127,698 145,617 117,658 90,033 23.78%
Tax -89,100 -71,118 -56,746 -35,096 -43,622 -35,298 -25,753 22.95%
NP 235,218 170,748 128,124 92,602 101,994 82,360 64,280 24.11%
-
NP to SH 233,624 170,032 115,628 92,256 101,456 81,012 64,150 24.01%
-
Tax Rate 27.47% 29.40% 30.70% 27.48% 29.96% 30.00% 28.60% -
Total Cost 1,543,205 1,360,678 952,974 510,985 564,644 521,588 417,525 24.31%
-
Net Worth 1,175,903 1,030,832 829,641 722,713 666,272 511,984 291,638 26.13%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,175,903 1,030,832 829,641 722,713 666,272 511,984 291,638 26.13%
NOSH 833,974 831,316 782,680 628,446 622,684 522,433 148,040 33.35%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.23% 11.15% 11.85% 15.34% 15.30% 13.64% 13.34% -
ROE 19.87% 16.49% 13.94% 12.77% 15.23% 15.82% 22.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 213.25 184.22 138.13 96.04 107.06 115.60 325.46 -6.79%
EPS 28.01 20.45 14.77 14.68 16.29 15.51 43.33 -7.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.24 1.06 1.15 1.07 0.98 1.97 -5.41%
Adjusted Per Share Value based on latest NOSH - 630,643
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 69.59 59.93 42.31 23.62 26.09 23.63 18.85 24.29%
EPS 9.14 6.65 4.52 3.61 3.97 3.17 2.51 24.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4602 0.4034 0.3247 0.2828 0.2607 0.2004 0.1141 26.13%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.11 1.77 1.83 1.86 1.45 1.89 1.38 -
P/RPS 0.99 0.96 1.32 1.94 1.35 1.63 0.42 15.34%
P/EPS 7.53 8.65 12.39 12.67 8.90 12.19 3.18 15.43%
EY 13.28 11.56 8.07 7.89 11.24 8.20 31.40 -13.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.43 1.73 1.62 1.36 1.93 0.70 13.53%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 21/11/11 29/11/10 28/10/09 28/11/08 27/11/07 16/11/06 -
Price 2.29 1.94 1.85 1.78 1.56 1.88 1.66 -
P/RPS 1.07 1.05 1.34 1.85 1.46 1.63 0.51 13.13%
P/EPS 8.17 9.49 12.52 12.13 9.57 12.12 3.83 13.44%
EY 12.23 10.54 7.99 8.25 10.44 8.25 26.10 -11.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.56 1.75 1.55 1.46 1.92 0.84 11.55%

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