[MAHSING] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 0.35%
YoY- 9.32%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,716,716 1,183,551 789,559 661,289 572,469 543,956 466,003 24.25%
PBT 264,623 194,341 154,837 136,210 123,624 98,809 74,391 23.52%
Tax -77,913 -55,663 -49,540 -43,406 -37,210 -29,961 -19,054 26.42%
NP 186,710 138,678 105,297 92,804 86,414 68,848 55,337 22.44%
-
NP to SH 187,308 131,355 99,535 93,490 85,521 68,392 54,155 22.95%
-
Tax Rate 29.44% 28.64% 31.99% 31.87% 30.10% 30.32% 25.61% -
Total Cost 1,530,006 1,044,873 684,262 568,485 486,055 475,108 410,666 24.48%
-
Net Worth 1,131,822 964,745 873,976 714,663 652,491 337,681 269,971 26.95%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 91,552 63,198 42,032 50,039 49,675 9,123 17,423 31.81%
Div Payout % 48.88% 48.11% 42.23% 53.52% 58.09% 13.34% 32.17% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,131,822 964,745 873,976 714,663 652,491 337,681 269,971 26.95%
NOSH 832,222 831,676 693,631 626,897 621,420 168,840 145,146 33.74%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.88% 11.72% 13.34% 14.03% 15.09% 12.66% 11.87% -
ROE 16.55% 13.62% 11.39% 13.08% 13.11% 20.25% 20.06% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 206.28 142.31 113.83 105.49 92.12 322.17 321.06 -7.10%
EPS 22.51 15.79 14.35 14.91 13.76 40.51 37.31 -8.06%
DPS 11.00 7.60 6.06 8.00 7.99 5.40 12.00 -1.43%
NAPS 1.36 1.16 1.26 1.14 1.05 2.00 1.86 -5.07%
Adjusted Per Share Value based on latest NOSH - 626,897
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 67.06 46.23 30.84 25.83 22.36 21.25 18.20 24.25%
EPS 7.32 5.13 3.89 3.65 3.34 2.67 2.12 22.91%
DPS 3.58 2.47 1.64 1.95 1.94 0.36 0.68 31.86%
NAPS 0.4421 0.3768 0.3414 0.2792 0.2549 0.1319 0.1055 26.94%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.07 2.50 1.90 1.59 1.39 2.49 0.99 -
P/RPS 1.00 1.76 1.67 1.51 1.51 0.77 0.31 21.53%
P/EPS 9.20 15.83 13.24 10.66 10.10 6.15 2.65 23.02%
EY 10.87 6.32 7.55 9.38 9.90 16.27 37.69 -18.70%
DY 5.31 3.04 3.19 5.03 5.75 2.17 12.12 -12.83%
P/NAPS 1.52 2.16 1.51 1.39 1.32 1.25 0.53 19.17%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 25/05/11 26/05/10 28/05/09 29/05/08 30/05/07 22/05/06 -
Price 1.98 2.60 1.56 1.80 1.50 2.48 1.10 -
P/RPS 0.96 1.83 1.37 1.71 1.63 0.77 0.34 18.86%
P/EPS 8.80 16.46 10.87 12.07 10.90 6.12 2.95 19.96%
EY 11.37 6.07 9.20 8.29 9.17 16.33 33.92 -16.64%
DY 5.56 2.92 3.88 4.44 5.33 2.18 10.91 -10.61%
P/NAPS 1.46 2.24 1.24 1.58 1.43 1.24 0.59 16.28%

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