[MAHSING] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 51.51%
YoY- -9.07%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,333,818 1,148,570 810,824 452,691 499,979 452,961 361,354 24.29%
PBT 243,239 181,400 138,653 95,774 109,213 88,244 67,525 23.78%
Tax -66,825 -53,339 -42,560 -26,322 -32,717 -26,474 -19,315 22.95%
NP 176,414 128,061 96,093 69,452 76,496 61,770 48,210 24.11%
-
NP to SH 175,218 127,524 86,721 69,192 76,092 60,759 48,113 24.01%
-
Tax Rate 27.47% 29.40% 30.70% 27.48% 29.96% 30.00% 28.60% -
Total Cost 1,157,404 1,020,509 714,731 383,239 423,483 391,191 313,144 24.31%
-
Net Worth 1,175,903 1,030,832 829,641 722,713 666,272 511,984 291,638 26.13%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,175,903 1,030,832 829,641 722,713 666,272 511,984 291,638 26.13%
NOSH 833,974 831,316 782,680 628,446 622,684 522,433 148,040 33.35%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.23% 11.15% 11.85% 15.34% 15.30% 13.64% 13.34% -
ROE 14.90% 12.37% 10.45% 9.57% 11.42% 11.87% 16.50% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 159.94 138.16 103.60 72.03 80.29 86.70 244.09 -6.79%
EPS 21.01 15.34 11.08 11.01 12.22 11.63 32.50 -7.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.24 1.06 1.15 1.07 0.98 1.97 -5.41%
Adjusted Per Share Value based on latest NOSH - 630,643
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 52.10 44.86 31.67 17.68 19.53 17.69 14.11 24.29%
EPS 6.84 4.98 3.39 2.70 2.97 2.37 1.88 23.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4593 0.4026 0.3241 0.2823 0.2602 0.20 0.1139 26.13%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.11 1.77 1.83 1.86 1.45 1.89 1.38 -
P/RPS 1.32 1.28 1.77 2.58 1.81 2.18 0.57 15.00%
P/EPS 10.04 11.54 16.52 16.89 11.87 16.25 4.25 15.38%
EY 9.96 8.67 6.05 5.92 8.43 6.15 23.55 -13.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.43 1.73 1.62 1.36 1.93 0.70 13.53%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 21/11/11 29/11/10 28/10/09 28/11/08 27/11/07 16/11/06 -
Price 2.29 1.94 1.85 1.78 1.56 1.88 1.66 -
P/RPS 1.43 1.40 1.79 2.47 1.94 2.17 0.68 13.17%
P/EPS 10.90 12.65 16.70 16.17 12.77 16.17 5.11 13.44%
EY 9.17 7.91 5.99 6.19 7.83 6.19 19.58 -11.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.56 1.75 1.55 1.46 1.92 0.84 11.55%

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