[MAHSING] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
09-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -63.76%
YoY- 67.09%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 473,491 352,023 217,598 100,718 356,455 251,502 141,839 122.87%
PBT 69,620 50,667 30,218 14,700 38,841 25,875 16,063 165.12%
Tax -19,896 -15,230 -9,602 -5,617 -13,779 -7,613 -4,749 159.20%
NP 49,724 35,437 20,616 9,083 25,062 18,262 11,314 167.58%
-
NP to SH 48,346 34,132 20,062 9,083 25,062 18,262 11,314 162.63%
-
Tax Rate 28.58% 30.06% 31.78% 38.21% 35.48% 29.42% 29.56% -
Total Cost 423,767 316,586 196,982 91,635 331,393 233,240 130,525 118.78%
-
Net Worth 255,448 242,348 235,169 223,447 195,655 179,358 160,637 36.12%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 17,416 - - - 5,634 - - -
Div Payout % 36.03% - - - 22.48% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 255,448 242,348 235,169 223,447 195,655 179,358 160,637 36.12%
NOSH 145,141 145,119 145,166 145,095 130,437 125,425 115,566 16.35%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.50% 10.07% 9.47% 9.02% 7.03% 7.26% 7.98% -
ROE 18.93% 14.08% 8.53% 4.06% 12.81% 10.18% 7.04% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 326.23 242.58 149.90 69.41 273.28 200.52 122.73 91.54%
EPS 33.31 23.52 13.82 6.26 19.22 14.56 9.79 125.71%
DPS 12.00 0.00 0.00 0.00 4.32 0.00 0.00 -
NAPS 1.76 1.67 1.62 1.54 1.50 1.43 1.39 16.98%
Adjusted Per Share Value based on latest NOSH - 145,095
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 18.64 13.86 8.57 3.96 14.03 9.90 5.58 122.97%
EPS 1.90 1.34 0.79 0.36 0.99 0.72 0.45 160.54%
DPS 0.69 0.00 0.00 0.00 0.22 0.00 0.00 -
NAPS 0.1005 0.0954 0.0926 0.088 0.077 0.0706 0.0632 36.12%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.74 0.77 0.69 0.71 0.77 0.56 0.67 -
P/RPS 0.23 0.32 0.46 1.02 0.28 0.28 0.55 -43.98%
P/EPS 2.22 3.27 4.99 11.34 4.01 3.85 6.84 -52.67%
EY 45.01 30.55 20.03 8.82 24.95 26.00 14.61 111.29%
DY 16.22 0.00 0.00 0.00 5.61 0.00 0.00 -
P/NAPS 0.42 0.46 0.43 0.46 0.51 0.39 0.48 -8.49%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 14/11/05 18/08/05 09/05/05 28/02/05 02/11/04 10/08/04 -
Price 0.90 0.75 0.75 0.71 0.88 0.69 0.58 -
P/RPS 0.28 0.31 0.50 1.02 0.32 0.34 0.47 -29.13%
P/EPS 2.70 3.19 5.43 11.34 4.58 4.74 5.92 -40.66%
EY 37.01 31.36 18.43 8.82 21.83 21.10 16.88 68.52%
DY 13.33 0.00 0.00 0.00 4.91 0.00 0.00 -
P/NAPS 0.51 0.45 0.46 0.46 0.59 0.48 0.42 13.77%

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