[MAHSING] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 9.62%
YoY- 20.29%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 953,248 601,260 562,660 566,244 372,920 402,872 267,668 23.56%
PBT 166,852 124,476 123,660 99,984 77,884 58,800 29,964 33.11%
Tax -40,336 -35,784 -34,392 -27,340 -17,872 -22,468 -8,220 30.34%
NP 126,516 88,692 89,268 72,644 60,012 36,332 21,744 34.09%
-
NP to SH 111,536 90,524 89,236 71,656 59,568 36,332 21,744 31.30%
-
Tax Rate 24.17% 28.75% 27.81% 27.34% 22.95% 38.21% 27.43% -
Total Cost 826,732 512,568 473,392 493,600 312,908 366,540 245,924 22.38%
-
Net Worth 873,976 714,663 652,491 374,826 269,971 223,447 110,741 41.07%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 873,976 714,663 652,491 374,826 269,971 223,447 110,741 41.07%
NOSH 693,631 626,897 621,420 168,840 145,146 145,095 45,950 57.17%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 13.27% 14.75% 15.87% 12.83% 16.09% 9.02% 8.12% -
ROE 12.76% 12.67% 13.68% 19.12% 22.06% 16.26% 19.63% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 137.43 95.91 90.54 335.37 256.93 277.66 582.51 -21.38%
EPS 16.08 14.44 14.36 42.44 41.04 25.04 47.32 -16.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.14 1.05 2.22 1.86 1.54 2.41 -10.24%
Adjusted Per Share Value based on latest NOSH - 168,840
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 37.30 23.53 22.02 22.16 14.59 15.77 10.47 23.57%
EPS 4.36 3.54 3.49 2.80 2.33 1.42 0.85 31.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.342 0.2797 0.2553 0.1467 0.1056 0.0874 0.0433 41.09%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.90 1.59 1.39 2.49 0.99 0.71 1.60 -
P/RPS 1.38 1.66 1.54 0.74 0.39 0.26 0.27 31.22%
P/EPS 11.82 11.01 9.68 5.87 2.41 2.84 3.38 23.18%
EY 8.46 9.08 10.33 17.04 41.45 35.27 29.57 -18.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.39 1.32 1.12 0.53 0.46 0.66 14.78%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 28/05/09 29/05/08 30/05/07 22/05/06 09/05/05 25/05/04 -
Price 1.56 1.80 1.50 2.48 1.10 0.71 0.67 -
P/RPS 1.14 1.88 1.66 0.74 0.43 0.26 0.12 45.50%
P/EPS 9.70 12.47 10.45 5.84 2.68 2.84 1.42 37.72%
EY 10.31 8.02 9.57 17.11 37.31 35.27 70.63 -27.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.58 1.43 1.12 0.59 0.46 0.28 28.13%

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