[MAHSING] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -43.03%
YoY- 50.27%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 170,603 137,907 103,315 52,207 179,503 115,715 78,196 67.97%
PBT 8,469 6,222 5,043 3,906 5,796 3,331 1,070 295.66%
Tax -3,162 -2,201 -1,577 -890 -502 863 1,332 -
NP 5,307 4,021 3,466 3,016 5,294 4,194 2,402 69.39%
-
NP to SH 5,307 4,021 3,466 3,016 5,294 4,194 2,402 69.39%
-
Tax Rate 37.34% 35.37% 31.27% 22.79% 8.66% -25.91% -124.49% -
Total Cost 165,296 133,886 99,849 49,191 174,209 111,521 75,794 67.93%
-
Net Worth 91,014 89,746 89,728 89,248 86,621 85,286 82,943 6.36%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 439 - - - - - - -
Div Payout % 8.29% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 91,014 89,746 89,728 89,248 86,621 85,286 82,943 6.36%
NOSH 43,968 43,993 43,984 43,965 43,970 43,962 43,992 -0.03%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.11% 2.92% 3.35% 5.78% 2.95% 3.62% 3.07% -
ROE 5.83% 4.48% 3.86% 3.38% 6.11% 4.92% 2.90% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 388.01 313.47 234.89 118.75 408.24 263.21 177.75 68.03%
EPS 12.07 9.14 7.88 6.86 12.04 9.54 5.46 69.45%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.04 2.04 2.03 1.97 1.94 1.8854 6.40%
Adjusted Per Share Value based on latest NOSH - 43,965
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 6.72 5.43 4.07 2.05 7.07 4.55 3.08 67.98%
EPS 0.21 0.16 0.14 0.12 0.21 0.17 0.09 75.64%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0358 0.0353 0.0353 0.0351 0.0341 0.0336 0.0326 6.42%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.39 0.41 0.56 0.44 0.50 0.36 0.30 -
P/RPS 0.10 0.13 0.24 0.37 0.12 0.14 0.17 -29.72%
P/EPS 3.23 4.49 7.11 6.41 4.15 3.77 5.49 -29.71%
EY 30.95 22.29 14.07 15.59 24.08 26.50 18.20 42.33%
DY 2.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.27 0.22 0.25 0.19 0.16 12.10%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 25/11/02 09/08/02 16/05/02 27/02/02 08/11/01 29/08/01 -
Price 0.35 0.41 0.43 0.76 0.41 0.38 0.43 -
P/RPS 0.09 0.13 0.18 0.64 0.10 0.14 0.24 -47.90%
P/EPS 2.90 4.49 5.46 11.08 3.41 3.98 7.88 -48.55%
EY 34.49 22.29 18.33 9.03 29.37 25.11 12.70 94.29%
DY 2.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.20 0.21 0.37 0.21 0.20 0.23 -18.20%

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