[MAHSING] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 6.66%
YoY- 46.93%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 441,442 422,126 299,284 248,871 151,660 120,404 134,271 21.91%
PBT 72,284 57,228 39,212 48,469 26,793 29,461 25,759 18.74%
Tax -16,930 -16,652 -6,902 -22,080 -10,341 -8,973 -8,279 12.65%
NP 55,354 40,576 32,310 26,389 16,452 20,488 17,480 21.15%
-
NP to SH 55,399 41,032 31,350 25,090 17,076 20,367 17,257 21.43%
-
Tax Rate 23.42% 29.10% 17.60% 45.55% 38.60% 30.46% 32.14% -
Total Cost 386,088 381,550 266,974 222,482 135,208 99,916 116,791 22.03%
-
Net Worth 1,242,280 1,073,656 914,721 788,912 688,043 627,154 304,105 26.40%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 63,792 91,552 63,198 42,032 50,039 49,675 9,123 38.24%
Div Payout % 115.15% 223.12% 201.59% 167.53% 293.04% 243.90% 52.87% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,242,280 1,073,656 914,721 788,912 688,043 627,154 304,105 26.40%
NOSH 839,378 832,292 831,564 646,649 625,494 620,945 152,052 32.90%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 12.54% 9.61% 10.80% 10.60% 10.85% 17.02% 13.02% -
ROE 4.46% 3.82% 3.43% 3.18% 2.48% 3.25% 5.67% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 52.59 50.72 35.99 38.49 24.25 19.39 88.31 -8.26%
EPS 6.60 4.93 3.77 3.88 2.73 3.28 4.41 6.94%
DPS 7.60 11.00 7.60 6.50 8.00 8.00 6.00 4.01%
NAPS 1.48 1.29 1.10 1.22 1.10 1.01 2.00 -4.89%
Adjusted Per Share Value based on latest NOSH - 646,649
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 17.27 16.52 11.71 9.74 5.93 4.71 5.25 21.92%
EPS 2.17 1.61 1.23 0.98 0.67 0.80 0.68 21.31%
DPS 2.50 3.58 2.47 1.64 1.96 1.94 0.36 38.08%
NAPS 0.4861 0.4202 0.358 0.3087 0.2693 0.2454 0.119 26.40%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.07 2.10 1.84 1.84 1.60 1.92 1.68 -
P/RPS 3.94 4.14 5.11 4.78 6.60 9.90 1.90 12.91%
P/EPS 31.36 42.60 48.81 47.42 58.61 58.54 14.80 13.31%
EY 3.19 2.35 2.05 2.11 1.71 1.71 6.76 -11.75%
DY 3.67 5.24 4.13 3.53 5.00 4.17 3.57 0.46%
P/NAPS 1.40 1.63 1.67 1.51 1.45 1.90 0.84 8.87%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 25/02/11 22/02/10 24/02/09 28/02/08 28/02/07 -
Price 2.05 2.15 2.51 1.80 1.59 1.84 2.36 -
P/RPS 3.90 4.24 6.97 4.68 6.56 9.49 2.67 6.51%
P/EPS 31.06 43.61 66.58 46.39 58.24 56.10 20.79 6.91%
EY 3.22 2.29 1.50 2.16 1.72 1.78 4.81 -6.46%
DY 3.71 5.12 3.03 3.61 5.03 4.35 2.54 6.51%
P/NAPS 1.39 1.67 2.28 1.48 1.45 1.82 1.18 2.76%

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