[MAHSING] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 120.87%
YoY- 77.32%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 93,230 473,491 352,023 217,598 100,718 356,455 251,502 -48.42%
PBT 19,471 69,620 50,667 30,218 14,700 38,841 25,875 -17.28%
Tax -4,468 -19,896 -15,230 -9,602 -5,617 -13,779 -7,613 -29.92%
NP 15,003 49,724 35,437 20,616 9,083 25,062 18,262 -12.29%
-
NP to SH 14,892 48,346 34,132 20,062 9,083 25,062 18,262 -12.72%
-
Tax Rate 22.95% 28.58% 30.06% 31.78% 38.21% 35.48% 29.42% -
Total Cost 78,227 423,767 316,586 196,982 91,635 331,393 233,240 -51.75%
-
Net Worth 269,971 255,448 242,348 235,169 223,447 195,655 179,358 31.37%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 17,416 - - - 5,634 - -
Div Payout % - 36.03% - - - 22.48% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 269,971 255,448 242,348 235,169 223,447 195,655 179,358 31.37%
NOSH 145,146 145,141 145,119 145,166 145,095 130,437 125,425 10.23%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 16.09% 10.50% 10.07% 9.47% 9.02% 7.03% 7.26% -
ROE 5.52% 18.93% 14.08% 8.53% 4.06% 12.81% 10.18% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 64.23 326.23 242.58 149.90 69.41 273.28 200.52 -53.21%
EPS 10.26 33.31 23.52 13.82 6.26 19.22 14.56 -20.82%
DPS 0.00 12.00 0.00 0.00 0.00 4.32 0.00 -
NAPS 1.86 1.76 1.67 1.62 1.54 1.50 1.43 19.17%
Adjusted Per Share Value based on latest NOSH - 145,224
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.67 18.64 13.86 8.57 3.96 14.03 9.90 -48.42%
EPS 0.59 1.90 1.34 0.79 0.36 0.99 0.72 -12.44%
DPS 0.00 0.69 0.00 0.00 0.00 0.22 0.00 -
NAPS 0.1063 0.1005 0.0954 0.0926 0.088 0.077 0.0706 31.39%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.99 0.74 0.77 0.69 0.71 0.77 0.56 -
P/RPS 1.54 0.23 0.32 0.46 1.02 0.28 0.28 211.90%
P/EPS 9.65 2.22 3.27 4.99 11.34 4.01 3.85 84.62%
EY 10.36 45.01 30.55 20.03 8.82 24.95 26.00 -45.88%
DY 0.00 16.22 0.00 0.00 0.00 5.61 0.00 -
P/NAPS 0.53 0.42 0.46 0.43 0.46 0.51 0.39 22.71%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/05/06 23/02/06 14/11/05 18/08/05 09/05/05 28/02/05 02/11/04 -
Price 1.10 0.90 0.75 0.75 0.71 0.88 0.69 -
P/RPS 1.71 0.28 0.31 0.50 1.02 0.32 0.34 193.83%
P/EPS 10.72 2.70 3.19 5.43 11.34 4.58 4.74 72.38%
EY 9.33 37.01 31.36 18.43 8.82 21.83 21.10 -41.98%
DY 0.00 13.33 0.00 0.00 0.00 4.91 0.00 -
P/NAPS 0.59 0.51 0.45 0.46 0.46 0.59 0.48 14.76%

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