[MAHSING] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 4.88%
YoY- 35.21%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 701,562 651,639 573,365 495,625 473,491 356,455 212,027 22.04%
PBT 144,243 136,006 117,705 93,284 69,620 38,841 21,171 37.64%
Tax -48,402 -43,058 -35,447 -27,594 -20,203 -13,779 -6,468 39.81%
NP 95,841 92,948 82,258 65,690 49,417 25,062 14,703 36.63%
-
NP to SH 94,282 93,168 81,126 65,370 48,346 25,062 14,703 36.26%
-
Tax Rate 33.56% 31.66% 30.12% 29.58% 29.02% 35.48% 30.55% -
Total Cost 605,721 558,691 491,107 429,935 424,074 331,393 197,324 20.53%
-
Net Worth 788,912 688,043 627,154 304,105 259,898 193,023 105,098 39.88%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 42,032 50,039 49,675 9,123 17,423 5,634 439 113.73%
Div Payout % 44.58% 53.71% 61.23% 13.96% 36.04% 22.48% 2.99% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 788,912 688,043 627,154 304,105 259,898 193,023 105,098 39.88%
NOSH 646,649 625,494 620,945 152,052 145,194 130,421 43,974 56.45%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 13.66% 14.26% 14.35% 13.25% 10.44% 7.03% 6.93% -
ROE 11.95% 13.54% 12.94% 21.50% 18.60% 12.98% 13.99% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 108.49 104.18 92.34 325.96 326.11 273.31 482.16 -21.99%
EPS 14.58 14.90 13.06 42.99 33.30 19.22 33.44 -12.90%
DPS 6.50 8.00 8.00 6.00 12.00 4.32 1.00 36.57%
NAPS 1.22 1.10 1.01 2.00 1.79 1.48 2.39 -10.59%
Adjusted Per Share Value based on latest NOSH - 152,052
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 27.61 25.65 22.57 19.51 18.64 14.03 8.35 22.03%
EPS 3.71 3.67 3.19 2.57 1.90 0.99 0.58 36.20%
DPS 1.65 1.97 1.96 0.36 0.69 0.22 0.02 108.50%
NAPS 0.3105 0.2708 0.2469 0.1197 0.1023 0.076 0.0414 39.86%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.84 1.60 1.92 1.68 0.74 0.77 0.77 -
P/RPS 1.70 1.54 2.08 0.52 0.23 0.28 0.16 48.21%
P/EPS 12.62 10.74 14.70 3.91 2.22 4.01 2.30 32.77%
EY 7.92 9.31 6.80 25.59 45.00 24.96 43.42 -24.67%
DY 3.53 5.00 4.17 3.57 16.22 5.61 1.30 18.09%
P/NAPS 1.51 1.45 1.90 0.84 0.41 0.52 0.32 29.47%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 24/02/09 28/02/08 28/02/07 23/02/06 28/02/05 27/02/04 -
Price 1.80 1.59 1.84 2.36 0.90 0.88 1.23 -
P/RPS 1.66 1.53 1.99 0.72 0.28 0.32 0.26 36.16%
P/EPS 12.35 10.67 14.08 5.49 2.70 4.58 3.68 22.33%
EY 8.10 9.37 7.10 18.22 37.00 21.84 27.18 -18.25%
DY 3.61 5.03 4.35 2.54 13.33 4.91 0.81 28.25%
P/NAPS 1.48 1.45 1.82 1.18 0.50 0.59 0.51 19.41%

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