[MAHSING] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -15.28%
YoY- -62.73%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 212,027 184,592 159,820 141,404 170,603 183,876 206,630 1.72%
PBT 21,171 17,196 13,302 6,732 8,469 8,296 10,086 63.71%
Tax -6,468 -5,308 -3,280 -2,236 -3,162 -2,934 -3,154 61.20%
NP 14,703 11,888 10,022 4,496 5,307 5,361 6,932 64.85%
-
NP to SH 14,703 11,888 10,022 4,496 5,307 5,361 6,932 64.85%
-
Tax Rate 30.55% 30.87% 24.66% 33.21% 37.34% 35.37% 31.27% -
Total Cost 197,324 172,704 149,798 136,908 165,296 178,514 199,698 -0.79%
-
Net Worth 105,115 99,408 95,908 91,764 91,014 89,746 89,728 11.09%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 586 - - 439 - - -
Div Payout % - 4.93% - - 8.29% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 105,115 99,408 95,908 91,764 91,014 89,746 89,728 11.09%
NOSH 43,981 43,986 43,994 43,906 43,968 43,993 43,984 -0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.93% 6.44% 6.27% 3.18% 3.11% 2.92% 3.35% -
ROE 13.99% 11.96% 10.45% 4.90% 5.83% 5.97% 7.73% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 482.08 419.66 363.27 322.06 388.01 417.96 469.78 1.73%
EPS 33.43 27.03 22.78 10.24 12.07 12.19 15.76 64.86%
DPS 0.00 1.33 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.39 2.26 2.18 2.09 2.07 2.04 2.04 11.10%
Adjusted Per Share Value based on latest NOSH - 43,906
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 8.35 7.27 6.29 5.57 6.72 7.24 8.13 1.79%
EPS 0.58 0.47 0.39 0.18 0.21 0.21 0.27 66.25%
DPS 0.00 0.02 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.0414 0.0391 0.0378 0.0361 0.0358 0.0353 0.0353 11.17%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.77 0.69 0.56 0.37 0.39 0.41 0.56 -
P/RPS 0.16 0.16 0.15 0.11 0.10 0.10 0.12 21.07%
P/EPS 2.30 2.55 2.46 3.61 3.23 3.36 3.55 -25.06%
EY 43.42 39.17 40.68 27.68 30.95 29.72 28.14 33.42%
DY 0.00 1.93 0.00 0.00 2.56 0.00 0.00 -
P/NAPS 0.32 0.31 0.26 0.18 0.19 0.20 0.27 11.95%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 14/08/03 16/05/03 26/02/03 25/11/02 09/08/02 -
Price 1.23 0.71 0.55 0.42 0.35 0.41 0.43 -
P/RPS 0.26 0.17 0.15 0.13 0.09 0.10 0.09 102.44%
P/EPS 3.68 2.63 2.41 4.10 2.90 3.36 2.73 21.96%
EY 27.18 38.07 41.42 24.38 34.49 29.72 36.65 -18.02%
DY 0.00 1.88 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 0.51 0.31 0.25 0.20 0.17 0.20 0.21 80.38%

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