[MAHSING] QoQ Cumulative 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- 31.98%
YoY- 0.25%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 138,444 79,910 35,351 170,603 137,907 103,315 52,207 91.47%
PBT 12,897 6,651 1,683 8,469 6,222 5,043 3,906 121.57%
Tax -3,981 -1,640 -559 -3,162 -2,201 -1,577 -890 171.23%
NP 8,916 5,011 1,124 5,307 4,021 3,466 3,016 105.84%
-
NP to SH 8,916 5,011 1,124 5,307 4,021 3,466 3,016 105.84%
-
Tax Rate 30.87% 24.66% 33.21% 37.34% 35.37% 31.27% 22.79% -
Total Cost 129,528 74,899 34,227 165,296 133,886 99,849 49,191 90.57%
-
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 439 - - 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 8.97% 5.22% 1.22% 5.83% 4.48% 3.86% 3.38% -
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 314.74 181.64 80.51 388.01 313.47 234.89 118.75 91.40%
EPS 20.27 11.39 2.56 12.07 9.14 7.88 6.86 105.77%
DPS 1.00 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 5.42 3.13 1.38 6.68 5.40 4.04 2.04 91.71%
EPS 0.35 0.20 0.04 0.21 0.16 0.14 0.12 104.00%
DPS 0.02 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.0389 0.0375 0.0359 0.0356 0.0351 0.0351 0.0349 7.49%
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 0.22 0.31 0.46 0.10 0.13 0.24 0.37 -29.26%
P/EPS 3.40 4.92 14.45 3.23 4.49 7.11 6.41 -34.44%
EY 29.38 20.34 6.92 30.95 22.29 14.07 15.59 52.51%
DY 1.45 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 0.23 0.30 0.52 0.09 0.13 0.18 0.64 -49.42%
P/EPS 3.50 4.83 16.41 2.90 4.49 5.46 11.08 -53.58%
EY 28.55 20.71 6.10 34.49 22.29 18.33 9.03 115.26%
DY 1.41 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