[MAHSING] YoY 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- 1.8%
YoY- -38.15%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 455,200 416,119 289,050 167,233 195,421 144,537 150,207 20.27%
PBT 82,938 61,985 47,965 32,290 52,861 29,065 24,914 22.17%
Tax -22,785 -19,316 -15,378 -8,765 -15,530 -8,182 -8,410 18.05%
NP 60,153 42,669 32,587 23,525 37,331 20,883 16,504 24.02%
-
NP to SH 60,066 43,132 29,159 23,038 37,247 20,421 16,487 24.02%
-
Tax Rate 27.47% 31.16% 32.06% 27.14% 29.38% 28.15% 33.76% -
Total Cost 395,047 373,450 256,463 143,708 158,090 123,654 133,703 19.76%
-
Net Worth 1,133,006 972,339 846,021 696,789 690,219 607,524 287,563 25.64%
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 1,133,006 972,339 846,021 696,789 690,219 607,524 287,563 25.64%
NOSH 833,092 831,059 821,380 627,738 621,819 510,525 147,468 33.41%
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 13.21% 10.25% 11.27% 14.07% 19.10% 14.45% 10.99% -
ROE 5.30% 4.44% 3.45% 3.31% 5.40% 3.36% 5.73% -
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 54.64 50.07 35.19 26.64 31.43 28.31 101.86 -9.85%
EPS 7.21 5.19 3.55 3.67 5.99 4.00 11.18 -7.04%
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 17.81 16.28 11.31 6.54 7.65 5.66 5.88 20.26%
EPS 2.35 1.69 1.14 0.90 1.46 0.80 0.65 23.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4434 0.3805 0.3311 0.2727 0.2701 0.2377 0.1125 25.65%
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 3.75 5.21 4.80 6.53 4.55 8.94 1.03 24.00%
P/EPS 28.43 50.29 47.61 47.41 23.87 63.25 9.39 20.25%
EY 3.52 1.99 2.10 2.11 4.19 1.58 10.65 -16.83%
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 4.36 4.89 5.23 7.51 4.74 6.92 1.28 22.63%
P/EPS 33.01 47.21 51.83 54.50 24.87 49.00 11.63 18.97%
EY 3.03 2.12 1.93 1.83 4.02 2.04 8.60 -15.94%
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