[MAHSING] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 113.99%
YoY- 22.17%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 527,362 317,548 336,086 286,098 243,437 217,598 141,839 24.45%
PBT 89,678 63,409 83,776 54,061 44,385 30,218 16,063 33.17%
Tax -25,462 -17,711 -24,128 -15,017 -12,878 -9,602 -4,749 32.27%
NP 64,216 45,698 59,648 39,044 31,507 20,616 11,314 33.54%
-
NP to SH 57,043 45,669 59,556 38,335 31,379 20,062 11,314 30.93%
-
Tax Rate 28.39% 27.93% 28.80% 27.78% 29.01% 31.78% 29.56% -
Total Cost 463,146 271,850 276,438 247,054 211,930 196,982 130,525 23.48%
-
Net Worth 781,307 697,284 690,053 563,193 285,396 235,169 160,637 30.14%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 781,307 697,284 690,053 563,193 285,396 235,169 160,637 30.14%
NOSH 758,550 628,184 621,670 473,271 146,357 145,166 115,566 36.81%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 12.18% 14.39% 17.75% 13.65% 12.94% 9.47% 7.98% -
ROE 7.30% 6.55% 8.63% 6.81% 10.99% 8.53% 7.04% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 69.52 50.55 54.06 60.45 166.33 149.90 122.73 -9.03%
EPS 7.52 7.27 9.58 8.10 21.44 13.82 9.79 -4.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.11 1.11 1.19 1.95 1.62 1.39 -4.87%
Adjusted Per Share Value based on latest NOSH - 510,525
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 20.76 12.50 13.23 11.26 9.58 8.57 5.58 24.46%
EPS 2.25 1.80 2.34 1.51 1.24 0.79 0.45 30.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3075 0.2745 0.2716 0.2217 0.1123 0.0926 0.0632 30.15%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.69 1.74 1.43 2.53 1.05 0.69 0.67 -
P/RPS 2.43 3.44 2.65 4.19 0.63 0.46 0.55 28.08%
P/EPS 22.47 23.93 14.93 31.23 4.90 4.99 6.84 21.91%
EY 4.45 4.18 6.70 3.20 20.42 20.03 14.61 -17.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.57 1.29 2.13 0.54 0.43 0.48 22.71%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 19/08/09 30/07/08 27/08/07 15/08/06 18/08/05 10/08/04 -
Price 1.84 2.00 1.49 1.96 1.30 0.75 0.58 -
P/RPS 2.65 3.96 2.76 3.24 0.78 0.50 0.47 33.39%
P/EPS 24.47 27.51 15.55 24.20 6.06 5.43 5.92 26.66%
EY 4.09 3.64 6.43 4.13 16.49 18.43 16.88 -21.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.80 1.34 1.65 0.67 0.46 0.42 27.31%

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