[MAHSING] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 5.42%
YoY- 25.05%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 1,183,551 789,559 661,289 572,469 543,956 466,003 390,256 20.30%
PBT 194,341 154,837 136,210 123,624 98,809 74,391 46,050 27.10%
Tax -55,663 -49,540 -43,406 -37,210 -29,961 -19,054 -17,341 21.44%
NP 138,678 105,297 92,804 86,414 68,848 55,337 28,709 30.00%
-
NP to SH 131,355 99,535 93,490 85,521 68,392 54,155 28,709 28.83%
-
Tax Rate 28.64% 31.99% 31.87% 30.10% 30.32% 25.61% 37.66% -
Total Cost 1,044,873 684,262 568,485 486,055 475,108 410,666 361,547 19.33%
-
Net Worth 964,745 873,976 714,663 652,491 337,681 269,971 223,447 27.59%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 63,198 42,032 50,039 49,675 9,123 17,423 5,634 49.58%
Div Payout % 48.11% 42.23% 53.52% 58.09% 13.34% 32.17% 19.63% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 964,745 873,976 714,663 652,491 337,681 269,971 223,447 27.59%
NOSH 831,676 693,631 626,897 621,420 168,840 145,146 145,095 33.75%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 11.72% 13.34% 14.03% 15.09% 12.66% 11.87% 7.36% -
ROE 13.62% 11.39% 13.08% 13.11% 20.25% 20.06% 12.85% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 142.31 113.83 105.49 92.12 322.17 321.06 268.96 -10.06%
EPS 15.79 14.35 14.91 13.76 40.51 37.31 19.79 -3.69%
DPS 7.60 6.06 8.00 7.99 5.40 12.00 3.88 11.85%
NAPS 1.16 1.26 1.14 1.05 2.00 1.86 1.54 -4.61%
Adjusted Per Share Value based on latest NOSH - 621,420
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 46.32 30.90 25.88 22.40 21.29 18.24 15.27 20.30%
EPS 5.14 3.90 3.66 3.35 2.68 2.12 1.12 28.89%
DPS 2.47 1.64 1.96 1.94 0.36 0.68 0.22 49.61%
NAPS 0.3775 0.342 0.2797 0.2553 0.1321 0.1056 0.0874 27.60%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.50 1.90 1.59 1.39 2.49 0.99 0.71 -
P/RPS 1.76 1.67 1.51 1.51 0.77 0.31 0.26 37.51%
P/EPS 15.83 13.24 10.66 10.10 6.15 2.65 3.59 28.04%
EY 6.32 7.55 9.38 9.90 16.27 37.69 27.87 -21.90%
DY 3.04 3.19 5.03 5.75 2.17 12.12 5.47 -9.32%
P/NAPS 2.16 1.51 1.39 1.32 1.25 0.53 0.46 29.38%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 26/05/10 28/05/09 29/05/08 30/05/07 22/05/06 09/05/05 -
Price 2.60 1.56 1.80 1.50 2.48 1.10 0.71 -
P/RPS 1.83 1.37 1.71 1.63 0.77 0.34 0.26 38.41%
P/EPS 16.46 10.87 12.07 10.90 6.12 2.95 3.59 28.87%
EY 6.07 9.20 8.29 9.17 16.33 33.92 27.87 -22.42%
DY 2.92 3.88 4.44 5.33 2.18 10.91 5.47 -9.92%
P/NAPS 2.24 1.24 1.58 1.43 1.24 0.59 0.46 30.17%

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