[MAHSING] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -2.84%
YoY- 1.44%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,831,100 1,247,020 953,248 601,260 562,660 566,244 372,920 30.33%
PBT 336,736 232,756 166,852 124,476 123,660 99,984 77,884 27.60%
Tax -96,828 -65,140 -40,336 -35,784 -34,392 -27,340 -17,872 32.49%
NP 239,908 167,616 126,516 88,692 89,268 72,644 60,012 25.95%
-
NP to SH 239,680 164,672 111,536 90,524 89,236 71,656 59,568 26.08%
-
Tax Rate 28.75% 27.99% 24.17% 28.75% 27.81% 27.34% 22.95% -
Total Cost 1,591,192 1,079,404 826,732 512,568 473,392 493,600 312,908 31.10%
-
Net Worth 1,131,822 964,745 873,976 714,663 652,491 374,826 269,971 26.95%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,131,822 964,745 873,976 714,663 652,491 374,826 269,971 26.95%
NOSH 832,222 831,676 693,631 626,897 621,420 168,840 145,146 33.74%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 13.10% 13.44% 13.27% 14.75% 15.87% 12.83% 16.09% -
ROE 21.18% 17.07% 12.76% 12.67% 13.68% 19.12% 22.06% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 220.03 149.94 137.43 95.91 90.54 335.37 256.93 -2.54%
EPS 28.80 19.80 16.08 14.44 14.36 42.44 41.04 -5.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.16 1.26 1.14 1.05 2.22 1.86 -5.07%
Adjusted Per Share Value based on latest NOSH - 626,897
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 71.52 48.71 37.23 23.49 21.98 22.12 14.57 30.33%
EPS 9.36 6.43 4.36 3.54 3.49 2.80 2.33 26.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4421 0.3768 0.3414 0.2792 0.2549 0.1464 0.1055 26.94%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.07 2.50 1.90 1.59 1.39 2.49 0.99 -
P/RPS 0.94 1.67 1.38 1.66 1.54 0.74 0.39 15.77%
P/EPS 7.19 12.63 11.82 11.01 9.68 5.87 2.41 19.96%
EY 13.91 7.92 8.46 9.08 10.33 17.04 41.45 -16.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 2.16 1.51 1.39 1.32 1.12 0.53 19.17%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 25/05/11 26/05/10 28/05/09 29/05/08 30/05/07 22/05/06 -
Price 1.98 2.60 1.56 1.80 1.50 2.48 1.10 -
P/RPS 0.90 1.73 1.14 1.88 1.66 0.74 0.43 13.08%
P/EPS 6.88 13.13 9.70 12.47 10.45 5.84 2.68 16.99%
EY 14.55 7.62 10.31 8.02 9.57 17.11 37.31 -14.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 2.24 1.24 1.58 1.43 1.12 0.59 16.28%

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