[MAHSING] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
14-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 245.82%
YoY- 763.78%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 66,917 73,583 58,534 44,559 35,351 32,696 34,592 55.19%
PBT 7,491 8,274 6,246 4,968 1,683 2,247 1,179 242.65%
Tax -2,055 -2,487 -2,341 -1,081 -559 -961 -432 182.57%
NP 5,436 5,787 3,905 3,887 1,124 1,286 747 275.07%
-
NP to SH 5,436 5,787 3,905 3,887 1,124 1,286 747 275.07%
-
Tax Rate 27.43% 30.06% 37.48% 21.76% 33.21% 42.77% 36.64% -
Total Cost 61,481 67,796 54,629 40,672 34,227 31,410 33,845 48.82%
-
Net Worth 110,741 105,098 99,384 95,855 91,764 91,165 88,095 16.46%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 439 - - 440 880 -
Div Payout % - - 11.26% - - 34.25% 117.93% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 110,741 105,098 99,384 95,855 91,764 91,165 88,095 16.46%
NOSH 45,950 43,974 43,975 43,970 43,906 44,041 44,047 2.85%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.12% 7.86% 6.67% 8.72% 3.18% 3.93% 2.16% -
ROE 4.91% 5.51% 3.93% 4.06% 1.22% 1.41% 0.85% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 145.63 167.33 133.11 101.34 80.51 74.24 78.53 50.88%
EPS 11.83 13.16 8.88 8.84 2.56 2.92 1.70 264.06%
DPS 0.00 0.00 1.00 0.00 0.00 1.00 2.00 -
NAPS 2.41 2.39 2.26 2.18 2.09 2.07 2.00 13.22%
Adjusted Per Share Value based on latest NOSH - 43,970
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.62 2.88 2.29 1.74 1.38 1.28 1.35 55.52%
EPS 0.21 0.23 0.15 0.15 0.04 0.05 0.03 265.49%
DPS 0.00 0.00 0.02 0.00 0.00 0.02 0.03 -
NAPS 0.0433 0.0411 0.0389 0.0375 0.0359 0.0357 0.0345 16.33%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.60 0.77 0.69 0.56 0.37 0.39 0.41 -
P/RPS 1.10 0.46 0.52 0.55 0.46 0.53 0.52 64.71%
P/EPS 13.52 5.85 7.77 6.33 14.45 13.36 24.18 -32.10%
EY 7.39 17.09 12.87 15.79 6.92 7.49 4.14 47.09%
DY 0.00 0.00 1.45 0.00 0.00 2.56 4.88 -
P/NAPS 0.66 0.32 0.31 0.26 0.18 0.19 0.21 114.41%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 27/02/04 21/11/03 14/08/03 16/05/03 26/02/03 25/11/02 -
Price 0.67 1.23 0.71 0.55 0.42 0.35 0.41 -
P/RPS 0.46 0.74 0.53 0.54 0.52 0.47 0.52 -7.84%
P/EPS 5.66 9.35 8.00 6.22 16.41 11.99 24.18 -61.98%
EY 17.66 10.70 12.51 16.07 6.10 8.34 4.14 162.79%
DY 0.00 0.00 1.41 0.00 0.00 2.86 4.88 -
P/NAPS 0.28 0.51 0.31 0.25 0.20 0.17 0.21 21.12%

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