[MAHSING] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 1.5%
YoY- 18.93%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 135,143 163,893 166,863 117,917 134,425 109,663 58,534 14.94%
PBT 32,365 25,437 34,183 23,140 20,449 9,812 6,246 31.51%
Tax -8,611 -8,589 -11,457 -6,437 -5,628 -2,864 -2,341 24.21%
NP 23,754 16,848 22,726 16,703 14,821 6,948 3,905 35.07%
-
NP to SH 23,523 16,536 22,424 16,734 14,070 6,948 3,905 34.85%
-
Tax Rate 26.61% 33.77% 33.52% 27.82% 27.52% 29.19% 37.48% -
Total Cost 111,389 147,045 144,137 101,214 119,604 102,715 54,629 12.59%
-
Net Worth 725,239 667,680 607,058 298,334 242,486 179,343 99,384 39.22%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - 439 -
Div Payout % - - - - - - 11.26% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 725,239 667,680 607,058 298,334 242,486 179,343 99,384 39.22%
NOSH 630,643 623,999 619,447 151,438 145,201 125,415 43,975 55.80%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 17.58% 10.28% 13.62% 14.17% 11.03% 6.34% 6.67% -
ROE 3.24% 2.48% 3.69% 5.61% 5.80% 3.87% 3.93% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 21.43 26.26 26.94 77.86 92.58 87.44 133.11 -26.22%
EPS 3.73 2.65 3.62 11.05 9.69 5.54 8.88 -13.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.15 1.07 0.98 1.97 1.67 1.43 2.26 -10.64%
Adjusted Per Share Value based on latest NOSH - 151,438
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 5.29 6.41 6.53 4.61 5.26 4.29 2.29 14.96%
EPS 0.92 0.65 0.88 0.65 0.55 0.27 0.15 35.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 0.2838 0.2613 0.2376 0.1167 0.0949 0.0702 0.0389 39.22%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.86 1.45 1.89 1.38 0.77 0.56 0.69 -
P/RPS 8.68 5.52 7.02 1.77 0.83 0.64 0.52 59.79%
P/EPS 49.87 54.72 52.21 12.49 7.95 10.11 7.77 36.28%
EY 2.01 1.83 1.92 8.01 12.58 9.89 12.87 -26.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.45 -
P/NAPS 1.62 1.36 1.93 0.70 0.46 0.39 0.31 31.69%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/10/09 28/11/08 27/11/07 16/11/06 14/11/05 02/11/04 21/11/03 -
Price 1.78 1.56 1.88 1.66 0.75 0.69 0.71 -
P/RPS 8.31 5.94 6.98 2.13 0.81 0.79 0.53 58.13%
P/EPS 47.72 58.87 51.93 15.02 7.74 12.45 8.00 34.63%
EY 2.10 1.70 1.93 6.66 12.92 8.03 12.51 -25.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.41 -
P/NAPS 1.55 1.46 1.92 0.84 0.45 0.48 0.31 30.73%

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