[MAHSING] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 4.62%
YoY- 26.29%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 789,559 661,289 572,469 543,956 466,003 390,256 243,593 21.64%
PBT 154,837 136,210 123,624 98,809 74,391 46,050 26,979 33.78%
Tax -49,540 -43,406 -37,210 -29,961 -19,054 -17,341 -7,964 35.59%
NP 105,297 92,804 86,414 68,848 55,337 28,709 19,015 32.99%
-
NP to SH 99,535 93,490 85,521 68,392 54,155 28,709 19,015 31.75%
-
Tax Rate 31.99% 31.87% 30.10% 30.32% 25.61% 37.66% 29.52% -
Total Cost 684,262 568,485 486,055 475,108 410,666 361,547 224,578 20.39%
-
Net Worth 873,976 714,663 652,491 337,681 269,971 223,447 110,741 41.07%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 42,032 50,039 49,675 9,123 17,423 5,634 439 113.81%
Div Payout % 42.23% 53.52% 58.09% 13.34% 32.17% 19.63% 2.31% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 873,976 714,663 652,491 337,681 269,971 223,447 110,741 41.07%
NOSH 693,631 626,897 621,420 168,840 145,146 145,095 45,950 57.17%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 13.34% 14.03% 15.09% 12.66% 11.87% 7.36% 7.81% -
ROE 11.39% 13.08% 13.11% 20.25% 20.06% 12.85% 17.17% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 113.83 105.49 92.12 322.17 321.06 268.96 530.12 -22.60%
EPS 14.35 14.91 13.76 40.51 37.31 19.79 41.38 -16.17%
DPS 6.06 8.00 7.99 5.40 12.00 3.88 0.96 35.92%
NAPS 1.26 1.14 1.05 2.00 1.86 1.54 2.41 -10.24%
Adjusted Per Share Value based on latest NOSH - 168,840
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 30.84 25.83 22.36 21.25 18.20 15.24 9.51 21.65%
EPS 3.89 3.65 3.34 2.67 2.12 1.12 0.74 31.84%
DPS 1.64 1.95 1.94 0.36 0.68 0.22 0.02 108.36%
NAPS 0.3414 0.2792 0.2549 0.1319 0.1055 0.0873 0.0433 41.05%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.90 1.59 1.39 2.49 0.99 0.71 1.60 -
P/RPS 1.67 1.51 1.51 0.77 0.31 0.26 0.30 33.10%
P/EPS 13.24 10.66 10.10 6.15 2.65 3.59 3.87 22.74%
EY 7.55 9.38 9.90 16.27 37.69 27.87 25.86 -18.54%
DY 3.19 5.03 5.75 2.17 12.12 5.47 0.60 32.09%
P/NAPS 1.51 1.39 1.32 1.25 0.53 0.46 0.66 14.78%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 28/05/09 29/05/08 30/05/07 22/05/06 09/05/05 25/05/04 -
Price 1.56 1.80 1.50 2.48 1.10 0.71 0.67 -
P/RPS 1.37 1.71 1.63 0.77 0.34 0.26 0.13 48.04%
P/EPS 10.87 12.07 10.90 6.12 2.95 3.59 1.62 37.31%
EY 9.20 8.29 9.17 16.33 33.92 27.87 61.76 -27.18%
DY 3.88 4.44 5.33 2.18 10.91 5.47 1.43 18.09%
P/NAPS 1.24 1.58 1.43 1.24 0.59 0.46 0.28 28.13%

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