[MAHSING] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
14-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 122.91%
YoY- 44.58%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 267,668 212,027 184,592 159,820 141,404 170,603 183,876 28.41%
PBT 29,964 21,171 17,196 13,302 6,732 8,469 8,296 135.22%
Tax -8,220 -6,468 -5,308 -3,280 -2,236 -3,162 -2,934 98.61%
NP 21,744 14,703 11,888 10,022 4,496 5,307 5,361 154.11%
-
NP to SH 21,744 14,703 11,888 10,022 4,496 5,307 5,361 154.11%
-
Tax Rate 27.43% 30.55% 30.87% 24.66% 33.21% 37.34% 35.37% -
Total Cost 245,924 197,324 172,704 149,798 136,908 165,296 178,514 23.78%
-
Net Worth 110,741 105,115 99,408 95,908 91,764 91,014 89,746 15.02%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 586 - - 439 - -
Div Payout % - - 4.93% - - 8.29% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 110,741 105,115 99,408 95,908 91,764 91,014 89,746 15.02%
NOSH 45,950 43,981 43,986 43,994 43,906 43,968 43,993 2.94%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.12% 6.93% 6.44% 6.27% 3.18% 3.11% 2.92% -
ROE 19.63% 13.99% 11.96% 10.45% 4.90% 5.83% 5.97% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 582.51 482.08 419.66 363.27 322.06 388.01 417.96 24.74%
EPS 47.32 33.43 27.03 22.78 10.24 12.07 12.19 146.79%
DPS 0.00 0.00 1.33 0.00 0.00 1.00 0.00 -
NAPS 2.41 2.39 2.26 2.18 2.09 2.07 2.04 11.74%
Adjusted Per Share Value based on latest NOSH - 43,970
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 10.47 8.30 7.22 6.25 5.53 6.68 7.20 28.32%
EPS 0.85 0.58 0.47 0.39 0.18 0.21 0.21 153.76%
DPS 0.00 0.00 0.02 0.00 0.00 0.02 0.00 -
NAPS 0.0433 0.0411 0.0389 0.0375 0.0359 0.0356 0.0351 15.00%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.60 0.77 0.69 0.56 0.37 0.39 0.41 -
P/RPS 0.27 0.16 0.16 0.15 0.11 0.10 0.10 93.78%
P/EPS 3.38 2.30 2.55 2.46 3.61 3.23 3.36 0.39%
EY 29.57 43.42 39.17 40.68 27.68 30.95 29.72 -0.33%
DY 0.00 0.00 1.93 0.00 0.00 2.56 0.00 -
P/NAPS 0.66 0.32 0.31 0.26 0.18 0.19 0.20 121.49%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 27/02/04 21/11/03 14/08/03 16/05/03 26/02/03 25/11/02 -
Price 0.67 1.23 0.71 0.55 0.42 0.35 0.41 -
P/RPS 0.12 0.26 0.17 0.15 0.13 0.09 0.10 12.91%
P/EPS 1.42 3.68 2.63 2.41 4.10 2.90 3.36 -43.65%
EY 70.63 27.18 38.07 41.42 24.38 34.49 29.72 77.99%
DY 0.00 0.00 1.88 0.00 0.00 2.86 0.00 -
P/NAPS 0.28 0.51 0.31 0.25 0.20 0.17 0.20 25.12%

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