[MAHSING] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 101.8%
YoY- -23.32%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 912,975 727,874 527,362 317,548 336,086 286,098 243,437 24.62%
PBT 167,122 120,174 89,678 63,409 83,776 54,061 44,385 24.70%
Tax -46,992 -35,601 -25,462 -17,711 -24,128 -15,017 -12,878 24.05%
NP 120,130 84,573 64,216 45,698 59,648 39,044 31,507 24.96%
-
NP to SH 119,986 84,300 57,043 45,669 59,556 38,335 31,379 25.02%
-
Tax Rate 28.12% 29.62% 28.39% 27.93% 28.80% 27.78% 29.01% -
Total Cost 792,845 643,301 463,146 271,850 276,438 247,054 211,930 24.56%
-
Net Worth 1,132,414 972,692 781,307 697,284 690,053 563,193 285,396 25.79%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,132,414 972,692 781,307 697,284 690,053 563,193 285,396 25.79%
NOSH 832,657 831,360 758,550 628,184 621,670 473,271 146,357 33.57%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 13.16% 11.62% 12.18% 14.39% 17.75% 13.65% 12.94% -
ROE 10.60% 8.67% 7.30% 6.55% 8.63% 6.81% 10.99% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 109.65 87.55 69.52 50.55 54.06 60.45 166.33 -6.70%
EPS 14.41 10.14 7.52 7.27 9.58 8.10 21.44 -6.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.17 1.03 1.11 1.11 1.19 1.95 -5.82%
Adjusted Per Share Value based on latest NOSH - 627,738
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 35.73 28.48 20.64 12.43 13.15 11.20 9.53 24.61%
EPS 4.70 3.30 2.23 1.79 2.33 1.50 1.23 25.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4431 0.3806 0.3057 0.2729 0.27 0.2204 0.1117 25.79%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.05 2.61 1.69 1.74 1.43 2.53 1.05 -
P/RPS 1.87 2.98 2.43 3.44 2.65 4.19 0.63 19.86%
P/EPS 14.23 25.74 22.47 23.93 14.93 31.23 4.90 19.42%
EY 7.03 3.89 4.45 4.18 6.70 3.20 20.42 -16.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 2.23 1.64 1.57 1.29 2.13 0.54 18.67%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 17/08/11 26/08/10 19/08/09 30/07/08 27/08/07 15/08/06 -
Price 2.38 2.45 1.84 2.00 1.49 1.96 1.30 -
P/RPS 2.17 2.80 2.65 3.96 2.76 3.24 0.78 18.57%
P/EPS 16.52 24.16 24.47 27.51 15.55 24.20 6.06 18.17%
EY 6.05 4.14 4.09 3.64 6.43 4.13 16.49 -15.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.09 1.79 1.80 1.34 1.65 0.67 17.33%

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