[MAHSING] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 58.49%
YoY- 26.28%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 810,824 452,691 499,979 452,961 361,354 352,023 251,502 21.53%
PBT 138,653 95,774 109,213 88,244 67,525 50,667 25,875 32.26%
Tax -42,560 -26,322 -32,717 -26,474 -19,315 -15,230 -7,613 33.20%
NP 96,093 69,452 76,496 61,770 48,210 35,437 18,262 31.86%
-
NP to SH 86,721 69,192 76,092 60,759 48,113 34,132 18,262 29.63%
-
Tax Rate 30.70% 27.48% 29.96% 30.00% 28.60% 30.06% 29.42% -
Total Cost 714,731 383,239 423,483 391,191 313,144 316,586 233,240 20.50%
-
Net Worth 829,641 722,713 666,272 511,984 291,638 242,348 179,358 29.06%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 829,641 722,713 666,272 511,984 291,638 242,348 179,358 29.06%
NOSH 782,680 628,446 622,684 522,433 148,040 145,119 125,425 35.66%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 11.85% 15.34% 15.30% 13.64% 13.34% 10.07% 7.26% -
ROE 10.45% 9.57% 11.42% 11.87% 16.50% 14.08% 10.18% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 103.60 72.03 80.29 86.70 244.09 242.58 200.52 -10.41%
EPS 11.08 11.01 12.22 11.63 32.50 23.52 14.56 -4.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.15 1.07 0.98 1.97 1.67 1.43 -4.86%
Adjusted Per Share Value based on latest NOSH - 619,447
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 31.67 17.68 19.53 17.69 14.11 13.75 9.82 21.53%
EPS 3.39 2.70 2.97 2.37 1.88 1.33 0.71 29.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3241 0.2823 0.2602 0.20 0.1139 0.0947 0.0701 29.05%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.83 1.86 1.45 1.89 1.38 0.77 0.56 -
P/RPS 1.77 2.58 1.81 2.18 0.57 0.32 0.28 35.95%
P/EPS 16.52 16.89 11.87 16.25 4.25 3.27 3.85 27.46%
EY 6.05 5.92 8.43 6.15 23.55 30.55 26.00 -21.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.62 1.36 1.93 0.70 0.46 0.39 28.16%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 28/10/09 28/11/08 27/11/07 16/11/06 14/11/05 02/11/04 -
Price 1.85 1.78 1.56 1.88 1.66 0.75 0.69 -
P/RPS 1.79 2.47 1.94 2.17 0.68 0.31 0.34 31.87%
P/EPS 16.70 16.17 12.77 16.17 5.11 3.19 4.74 23.34%
EY 5.99 6.19 7.83 6.19 19.58 31.36 21.10 -18.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.55 1.46 1.92 0.84 0.45 0.48 24.04%

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