[MAHSING] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
14-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 21.06%
YoY- 70.2%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 620,383 587,232 482,822 456,976 325,085 171,140 202,605 20.48%
PBT 138,674 114,003 86,478 63,633 34,149 15,144 8,791 58.29%
Tax -41,690 -34,753 -23,981 -21,703 -10,100 -4,942 -3,866 48.58%
NP 96,984 79,250 62,497 41,930 24,049 10,202 4,925 64.25%
-
NP to SH 96,459 78,016 62,327 40,932 24,049 10,202 4,925 64.10%
-
Tax Rate 30.06% 30.48% 27.73% 34.11% 29.58% 32.63% 43.98% -
Total Cost 523,399 507,982 420,325 415,046 301,036 160,938 197,680 17.60%
-
Net Worth 667,680 607,058 151,438 242,486 179,343 87,950 88,095 40.10%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 49,675 9,123 17,423 5,634 - 440 1,760 74.40%
Div Payout % 51.50% 11.69% 27.95% 13.76% - 4.32% 35.76% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 667,680 607,058 151,438 242,486 179,343 87,950 88,095 40.10%
NOSH 623,999 619,447 151,438 145,201 125,415 43,975 44,047 55.49%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 15.63% 13.50% 12.94% 9.18% 7.40% 5.96% 2.43% -
ROE 14.45% 12.85% 41.16% 16.88% 13.41% 11.60% 5.59% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 99.42 94.80 318.82 314.72 259.21 389.17 459.97 -22.51%
EPS 15.46 12.59 41.16 28.19 19.18 23.20 11.18 5.54%
DPS 8.00 1.47 11.51 3.88 0.00 1.00 4.00 12.23%
NAPS 1.07 0.98 1.00 1.67 1.43 2.00 2.00 -9.89%
Adjusted Per Share Value based on latest NOSH - 145,201
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 24.28 22.98 18.89 17.88 12.72 6.70 7.93 20.48%
EPS 3.77 3.05 2.44 1.60 0.94 0.40 0.19 64.46%
DPS 1.94 0.36 0.68 0.22 0.00 0.02 0.07 73.87%
NAPS 0.2613 0.2376 0.0593 0.0949 0.0702 0.0344 0.0345 40.09%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.45 1.89 1.38 0.77 0.56 0.69 0.41 -
P/RPS 1.46 1.99 0.43 0.24 0.22 0.18 0.09 59.03%
P/EPS 9.38 15.01 3.35 2.73 2.92 2.97 3.67 16.91%
EY 10.66 6.66 29.82 36.61 34.24 33.62 27.27 -14.47%
DY 5.52 0.78 8.34 5.04 0.00 1.45 9.76 -9.05%
P/NAPS 1.36 1.93 1.38 0.46 0.39 0.35 0.21 36.48%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 27/11/07 16/11/06 14/11/05 02/11/04 21/11/03 25/11/02 -
Price 1.56 1.88 1.66 0.75 0.69 0.71 0.41 -
P/RPS 1.57 1.98 0.52 0.24 0.27 0.18 0.09 60.97%
P/EPS 10.09 14.93 4.03 2.66 3.60 3.06 3.67 18.34%
EY 9.91 6.70 24.79 37.59 27.79 32.68 27.27 -15.51%
DY 5.13 0.78 6.93 5.17 0.00 1.41 9.76 -10.15%
P/NAPS 1.46 1.92 1.66 0.45 0.48 0.36 0.21 38.11%

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