[MAHSING] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
10-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 8.13%
YoY- 51.22%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 100,718 104,953 109,663 74,922 66,917 73,583 58,534 43.54%
PBT 14,700 12,966 9,812 8,572 7,491 8,274 6,246 76.84%
Tax -5,617 -6,166 -2,864 -2,694 -2,055 -2,487 -2,341 79.13%
NP 9,083 6,800 6,948 5,878 5,436 5,787 3,905 75.46%
-
NP to SH 9,083 6,800 6,948 5,878 5,436 5,787 3,905 75.46%
-
Tax Rate 38.21% 47.56% 29.19% 31.43% 27.43% 30.06% 37.48% -
Total Cost 91,635 98,153 102,715 69,044 61,481 67,796 54,629 41.13%
-
Net Worth 223,447 193,023 179,343 160,519 110,741 105,098 99,384 71.53%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 5,634 - - - - 439 -
Div Payout % - 82.86% - - - - 11.26% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 223,447 193,023 179,343 160,519 110,741 105,098 99,384 71.53%
NOSH 145,095 130,421 125,415 115,481 45,950 43,974 43,975 121.47%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 9.02% 6.48% 6.34% 7.85% 8.12% 7.86% 6.67% -
ROE 4.06% 3.52% 3.87% 3.66% 4.91% 5.51% 3.93% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 69.41 80.47 87.44 64.88 145.63 167.33 133.11 -35.18%
EPS 6.26 5.21 5.54 5.09 11.83 13.16 8.88 -20.77%
DPS 0.00 4.32 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.54 1.48 1.43 1.39 2.41 2.39 2.26 -22.54%
Adjusted Per Share Value based on latest NOSH - 115,481
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 3.96 4.13 4.32 2.95 2.63 2.90 2.30 43.60%
EPS 0.36 0.27 0.27 0.23 0.21 0.23 0.15 79.16%
DPS 0.00 0.22 0.00 0.00 0.00 0.00 0.02 -
NAPS 0.088 0.076 0.0706 0.0632 0.0436 0.0414 0.0391 71.65%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.71 0.77 0.56 0.67 1.60 0.77 0.69 -
P/RPS 1.02 0.96 0.64 1.03 1.10 0.46 0.52 56.63%
P/EPS 11.34 14.77 10.11 13.16 13.52 5.85 7.77 28.63%
EY 8.82 6.77 9.89 7.60 7.39 17.09 12.87 -22.25%
DY 0.00 5.61 0.00 0.00 0.00 0.00 1.45 -
P/NAPS 0.46 0.52 0.39 0.48 0.66 0.32 0.31 30.06%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 09/05/05 28/02/05 02/11/04 10/08/04 25/05/04 27/02/04 21/11/03 -
Price 0.71 0.88 0.69 0.58 0.67 1.23 0.71 -
P/RPS 1.02 1.09 0.79 0.89 0.46 0.74 0.53 54.65%
P/EPS 11.34 16.88 12.45 11.39 5.66 9.35 8.00 26.16%
EY 8.82 5.92 8.03 8.78 17.66 10.70 12.51 -20.76%
DY 0.00 4.91 0.00 0.00 0.00 0.00 1.41 -
P/NAPS 0.46 0.59 0.48 0.42 0.28 0.51 0.31 30.06%

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