[MAHSING] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
02-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 61.41%
YoY- 104.82%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 217,598 100,718 356,455 251,502 141,839 66,917 212,027 1.74%
PBT 30,218 14,700 38,841 25,875 16,063 7,491 21,171 26.79%
Tax -9,602 -5,617 -13,779 -7,613 -4,749 -2,055 -6,468 30.16%
NP 20,616 9,083 25,062 18,262 11,314 5,436 14,703 25.30%
-
NP to SH 20,062 9,083 25,062 18,262 11,314 5,436 14,703 23.04%
-
Tax Rate 31.78% 38.21% 35.48% 29.42% 29.56% 27.43% 30.55% -
Total Cost 196,982 91,635 331,393 233,240 130,525 61,481 197,324 -0.11%
-
Net Worth 235,169 223,447 195,655 179,358 160,637 110,741 105,115 71.14%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 5,634 - - - - -
Div Payout % - - 22.48% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 235,169 223,447 195,655 179,358 160,637 110,741 105,115 71.14%
NOSH 145,166 145,095 130,437 125,425 115,566 45,950 43,981 121.84%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.47% 9.02% 7.03% 7.26% 7.98% 8.12% 6.93% -
ROE 8.53% 4.06% 12.81% 10.18% 7.04% 4.91% 13.99% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 149.90 69.41 273.28 200.52 122.73 145.63 482.08 -54.13%
EPS 13.82 6.26 19.22 14.56 9.79 11.83 33.43 -44.53%
DPS 0.00 0.00 4.32 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.54 1.50 1.43 1.39 2.41 2.39 -22.85%
Adjusted Per Share Value based on latest NOSH - 125,415
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 8.57 3.96 14.03 9.90 5.58 2.63 8.35 1.75%
EPS 0.79 0.36 0.99 0.72 0.45 0.21 0.58 22.89%
DPS 0.00 0.00 0.22 0.00 0.00 0.00 0.00 -
NAPS 0.0926 0.088 0.077 0.0706 0.0632 0.0436 0.0414 71.11%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.69 0.71 0.77 0.56 0.67 1.60 0.77 -
P/RPS 0.46 1.02 0.28 0.28 0.55 1.10 0.16 102.31%
P/EPS 4.99 11.34 4.01 3.85 6.84 13.52 2.30 67.66%
EY 20.03 8.82 24.95 26.00 14.61 7.39 43.42 -40.32%
DY 0.00 0.00 5.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.51 0.39 0.48 0.66 0.32 21.79%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 18/08/05 09/05/05 28/02/05 02/11/04 10/08/04 25/05/04 27/02/04 -
Price 0.75 0.71 0.88 0.69 0.58 0.67 1.23 -
P/RPS 0.50 1.02 0.32 0.34 0.47 0.46 0.26 54.70%
P/EPS 5.43 11.34 4.58 4.74 5.92 5.66 3.68 29.63%
EY 18.43 8.82 21.83 21.10 16.88 17.66 27.18 -22.83%
DY 0.00 0.00 4.91 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.59 0.48 0.42 0.28 0.51 -6.65%

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