[MAHSING] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 5.57%
YoY- 6.47%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,740,628 1,716,716 1,183,551 789,559 661,289 572,469 543,956 21.37%
PBT 323,356 264,623 194,341 154,837 136,210 123,624 98,809 21.82%
Tax -82,148 -77,913 -55,663 -49,540 -43,406 -37,210 -29,961 18.28%
NP 241,208 186,710 138,678 105,297 92,804 86,414 68,848 23.21%
-
NP to SH 240,171 187,308 131,355 99,535 93,490 85,521 68,392 23.26%
-
Tax Rate 25.40% 29.44% 28.64% 31.99% 31.87% 30.10% 30.32% -
Total Cost 1,499,420 1,530,006 1,044,873 684,262 568,485 486,055 475,108 21.09%
-
Net Worth 1,347,214 1,131,822 964,745 873,976 714,663 652,491 337,681 25.91%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 63,792 91,552 63,198 42,032 50,039 49,675 9,123 38.24%
Div Payout % 26.56% 48.88% 48.11% 42.23% 53.52% 58.09% 13.34% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,347,214 1,131,822 964,745 873,976 714,663 652,491 337,681 25.91%
NOSH 880,532 832,222 831,676 693,631 626,897 621,420 168,840 31.65%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 13.86% 10.88% 11.72% 13.34% 14.03% 15.09% 12.66% -
ROE 17.83% 16.55% 13.62% 11.39% 13.08% 13.11% 20.25% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 197.68 206.28 142.31 113.83 105.49 92.12 322.17 -7.81%
EPS 27.28 22.51 15.79 14.35 14.91 13.76 40.51 -6.37%
DPS 7.24 11.00 7.60 6.06 8.00 7.99 5.40 5.00%
NAPS 1.53 1.36 1.16 1.26 1.14 1.05 2.00 -4.36%
Adjusted Per Share Value based on latest NOSH - 693,631
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 67.99 67.06 46.23 30.84 25.83 22.36 21.25 21.36%
EPS 9.38 7.32 5.13 3.89 3.65 3.34 2.67 23.27%
DPS 2.49 3.58 2.47 1.64 1.95 1.94 0.36 37.99%
NAPS 0.5262 0.4421 0.3768 0.3414 0.2792 0.2549 0.1319 25.90%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.30 2.07 2.50 1.90 1.59 1.39 2.49 -
P/RPS 1.16 1.00 1.76 1.67 1.51 1.51 0.77 7.06%
P/EPS 8.43 9.20 15.83 13.24 10.66 10.10 6.15 5.39%
EY 11.86 10.87 6.32 7.55 9.38 9.90 16.27 -5.12%
DY 3.15 5.31 3.04 3.19 5.03 5.75 2.17 6.40%
P/NAPS 1.50 1.52 2.16 1.51 1.39 1.32 1.25 3.08%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 28/05/12 25/05/11 26/05/10 28/05/09 29/05/08 30/05/07 -
Price 3.21 1.98 2.60 1.56 1.80 1.50 2.48 -
P/RPS 1.62 0.96 1.83 1.37 1.71 1.63 0.77 13.18%
P/EPS 11.77 8.80 16.46 10.87 12.07 10.90 6.12 11.50%
EY 8.50 11.37 6.07 9.20 8.29 9.17 16.33 -10.30%
DY 2.26 5.56 2.92 3.88 4.44 5.33 2.18 0.60%
P/NAPS 2.10 1.46 2.24 1.24 1.58 1.43 1.24 9.16%

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