[MAHSING] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -1.01%
YoY- 0.25%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 184,592 159,820 141,404 170,603 183,876 206,630 208,828 -7.88%
PBT 17,196 13,302 6,732 8,469 8,296 10,086 15,624 6.59%
Tax -5,308 -3,280 -2,236 -3,162 -2,934 -3,154 -3,560 30.48%
NP 11,888 10,022 4,496 5,307 5,361 6,932 12,064 -0.97%
-
NP to SH 11,888 10,022 4,496 5,307 5,361 6,932 12,064 -0.97%
-
Tax Rate 30.87% 24.66% 33.21% 37.34% 35.37% 31.27% 22.79% -
Total Cost 172,704 149,798 136,908 165,296 178,514 199,698 196,764 -8.32%
-
Net Worth 99,408 95,908 91,764 91,014 89,746 89,728 89,248 7.44%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 586 - - 439 - - - -
Div Payout % 4.93% - - 8.29% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 99,408 95,908 91,764 91,014 89,746 89,728 89,248 7.44%
NOSH 43,986 43,994 43,906 43,968 43,993 43,984 43,965 0.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.44% 6.27% 3.18% 3.11% 2.92% 3.35% 5.78% -
ROE 11.96% 10.45% 4.90% 5.83% 5.97% 7.73% 13.52% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 419.66 363.27 322.06 388.01 417.96 469.78 474.99 -7.91%
EPS 27.03 22.78 10.24 12.07 12.19 15.76 27.44 -0.99%
DPS 1.33 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.26 2.18 2.09 2.07 2.04 2.04 2.03 7.41%
Adjusted Per Share Value based on latest NOSH - 44,041
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 7.27 6.29 5.57 6.72 7.24 8.13 8.22 -7.85%
EPS 0.47 0.39 0.18 0.21 0.21 0.27 0.47 0.00%
DPS 0.02 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.0391 0.0378 0.0361 0.0358 0.0353 0.0353 0.0351 7.45%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.69 0.56 0.37 0.39 0.41 0.56 0.44 -
P/RPS 0.16 0.15 0.11 0.10 0.10 0.12 0.09 46.70%
P/EPS 2.55 2.46 3.61 3.23 3.36 3.55 1.60 36.40%
EY 39.17 40.68 27.68 30.95 29.72 28.14 62.36 -26.63%
DY 1.93 0.00 0.00 2.56 0.00 0.00 0.00 -
P/NAPS 0.31 0.26 0.18 0.19 0.20 0.27 0.22 25.66%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 14/08/03 16/05/03 26/02/03 25/11/02 09/08/02 16/05/02 -
Price 0.71 0.55 0.42 0.35 0.41 0.43 0.76 -
P/RPS 0.17 0.15 0.13 0.09 0.10 0.09 0.16 4.12%
P/EPS 2.63 2.41 4.10 2.90 3.36 2.73 2.77 -3.39%
EY 38.07 41.42 24.38 34.49 29.72 36.65 36.11 3.58%
DY 1.88 0.00 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 0.31 0.25 0.20 0.17 0.20 0.21 0.37 -11.11%

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