[MAHSING] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 20.87%
YoY- 86.78%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 93,230 121,468 134,425 116,880 100,718 104,953 109,663 -10.26%
PBT 19,471 18,953 20,449 15,518 14,700 12,966 9,812 57.97%
Tax -4,468 -4,666 -5,628 -4,292 -5,617 -6,166 -2,864 34.54%
NP 15,003 14,287 14,821 11,226 9,083 6,800 6,948 67.14%
-
NP to SH 14,892 14,214 14,070 10,979 9,083 6,800 6,948 66.31%
-
Tax Rate 22.95% 24.62% 27.52% 27.66% 38.21% 47.56% 29.19% -
Total Cost 78,227 107,181 119,604 105,654 91,635 98,153 102,715 -16.61%
-
Net Worth 269,971 259,898 242,486 235,264 223,447 193,023 179,343 31.38%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 17,423 - - - 5,634 - -
Div Payout % - 122.58% - - - 82.86% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 269,971 259,898 242,486 235,264 223,447 193,023 179,343 31.38%
NOSH 145,146 145,194 145,201 145,224 145,095 130,421 125,415 10.24%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 16.09% 11.76% 11.03% 9.60% 9.02% 6.48% 6.34% -
ROE 5.52% 5.47% 5.80% 4.67% 4.06% 3.52% 3.87% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 64.23 83.66 92.58 80.48 69.41 80.47 87.44 -18.60%
EPS 10.26 9.79 9.69 7.56 6.26 5.21 5.54 50.86%
DPS 0.00 12.00 0.00 0.00 0.00 4.32 0.00 -
NAPS 1.86 1.79 1.67 1.62 1.54 1.48 1.43 19.17%
Adjusted Per Share Value based on latest NOSH - 145,224
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.67 4.78 5.29 4.60 3.96 4.13 4.32 -10.30%
EPS 0.59 0.56 0.55 0.43 0.36 0.27 0.27 68.47%
DPS 0.00 0.69 0.00 0.00 0.00 0.22 0.00 -
NAPS 0.1063 0.1023 0.0954 0.0926 0.088 0.076 0.0706 31.39%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.99 0.74 0.77 0.69 0.71 0.77 0.56 -
P/RPS 1.54 0.88 0.83 0.86 1.02 0.96 0.64 79.66%
P/EPS 9.65 7.56 7.95 9.13 11.34 14.77 10.11 -3.05%
EY 10.36 13.23 12.58 10.96 8.82 6.77 9.89 3.14%
DY 0.00 16.22 0.00 0.00 0.00 5.61 0.00 -
P/NAPS 0.53 0.41 0.46 0.43 0.46 0.52 0.39 22.71%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/05/06 23/02/06 14/11/05 18/08/05 09/05/05 28/02/05 02/11/04 -
Price 1.10 0.90 0.75 0.75 0.71 0.88 0.69 -
P/RPS 1.71 1.08 0.81 0.93 1.02 1.09 0.79 67.41%
P/EPS 10.72 9.19 7.74 9.92 11.34 16.88 12.45 -9.50%
EY 9.33 10.88 12.92 10.08 8.82 5.92 8.03 10.53%
DY 0.00 13.33 0.00 0.00 0.00 4.91 0.00 -
P/NAPS 0.59 0.50 0.45 0.46 0.46 0.59 0.48 14.76%

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