[MAHSING] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 66.0%
YoY- -58.31%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 44,559 35,351 32,696 34,592 51,108 52,207 63,788 -21.32%
PBT 4,968 1,683 2,247 1,179 1,137 3,906 2,465 59.75%
Tax -1,081 -559 -961 -432 -687 -890 -1,365 -14.43%
NP 3,887 1,124 1,286 747 450 3,016 1,100 132.53%
-
NP to SH 3,887 1,124 1,286 747 450 3,016 1,100 132.53%
-
Tax Rate 21.76% 33.21% 42.77% 36.64% 60.42% 22.79% 55.38% -
Total Cost 40,672 34,227 31,410 33,845 50,658 49,191 62,688 -25.11%
-
Net Worth 95,855 91,764 91,165 88,095 89,999 89,248 86,680 6.95%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 440 880 - - - -
Div Payout % - - 34.25% 117.93% - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 95,855 91,764 91,165 88,095 89,999 89,248 86,680 6.95%
NOSH 43,970 43,906 44,041 44,047 44,117 43,965 44,000 -0.04%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 8.72% 3.18% 3.93% 2.16% 0.88% 5.78% 1.72% -
ROE 4.06% 1.22% 1.41% 0.85% 0.50% 3.38% 1.27% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 101.34 80.51 74.24 78.53 115.84 118.75 144.97 -21.28%
EPS 8.84 2.56 2.92 1.70 1.02 6.86 2.50 132.63%
DPS 0.00 0.00 1.00 2.00 0.00 0.00 0.00 -
NAPS 2.18 2.09 2.07 2.00 2.04 2.03 1.97 7.00%
Adjusted Per Share Value based on latest NOSH - 44,047
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1.75 1.39 1.29 1.36 2.01 2.05 2.51 -21.42%
EPS 0.15 0.04 0.05 0.03 0.02 0.12 0.04 141.95%
DPS 0.00 0.00 0.02 0.03 0.00 0.00 0.00 -
NAPS 0.0377 0.0361 0.0359 0.0347 0.0354 0.0351 0.0341 6.93%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.56 0.37 0.39 0.41 0.56 0.44 0.50 -
P/RPS 0.55 0.46 0.53 0.52 0.48 0.37 0.34 37.92%
P/EPS 6.33 14.45 13.36 24.18 54.90 6.41 20.00 -53.65%
EY 15.79 6.92 7.49 4.14 1.82 15.59 5.00 115.70%
DY 0.00 0.00 2.56 4.88 0.00 0.00 0.00 -
P/NAPS 0.26 0.18 0.19 0.21 0.27 0.22 0.25 2.65%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 14/08/03 16/05/03 26/02/03 25/11/02 09/08/02 16/05/02 27/02/02 -
Price 0.55 0.42 0.35 0.41 0.43 0.76 0.41 -
P/RPS 0.54 0.52 0.47 0.52 0.37 0.64 0.28 55.12%
P/EPS 6.22 16.41 11.99 24.18 42.16 11.08 16.40 -47.69%
EY 16.07 6.10 8.34 4.14 2.37 9.03 6.10 91.08%
DY 0.00 0.00 2.86 4.88 0.00 0.00 0.00 -
P/NAPS 0.25 0.20 0.17 0.21 0.21 0.37 0.21 12.36%

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