[MAHSING] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
02-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 18.2%
YoY- 77.93%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 116,880 100,718 104,953 109,663 74,922 66,917 73,583 36.17%
PBT 15,518 14,700 12,966 9,812 8,572 7,491 8,274 52.14%
Tax -4,292 -5,617 -6,166 -2,864 -2,694 -2,055 -2,487 43.92%
NP 11,226 9,083 6,800 6,948 5,878 5,436 5,787 55.60%
-
NP to SH 10,979 9,083 6,800 6,948 5,878 5,436 5,787 53.31%
-
Tax Rate 27.66% 38.21% 47.56% 29.19% 31.43% 27.43% 30.06% -
Total Cost 105,654 91,635 98,153 102,715 69,044 61,481 67,796 34.45%
-
Net Worth 235,264 223,447 193,023 179,343 160,519 110,741 105,098 71.20%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 5,634 - - - - -
Div Payout % - - 82.86% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 235,264 223,447 193,023 179,343 160,519 110,741 105,098 71.20%
NOSH 145,224 145,095 130,421 125,415 115,481 45,950 43,974 121.92%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.60% 9.02% 6.48% 6.34% 7.85% 8.12% 7.86% -
ROE 4.67% 4.06% 3.52% 3.87% 3.66% 4.91% 5.51% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 80.48 69.41 80.47 87.44 64.88 145.63 167.33 -38.64%
EPS 7.56 6.26 5.21 5.54 5.09 11.83 13.16 -30.91%
DPS 0.00 0.00 4.32 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.54 1.48 1.43 1.39 2.41 2.39 -22.85%
Adjusted Per Share Value based on latest NOSH - 125,415
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 4.60 3.96 4.13 4.32 2.95 2.63 2.90 36.04%
EPS 0.43 0.36 0.27 0.27 0.23 0.21 0.23 51.81%
DPS 0.00 0.00 0.22 0.00 0.00 0.00 0.00 -
NAPS 0.0926 0.088 0.076 0.0706 0.0632 0.0436 0.0414 71.11%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.69 0.71 0.77 0.56 0.67 1.60 0.77 -
P/RPS 0.86 1.02 0.96 0.64 1.03 1.10 0.46 51.81%
P/EPS 9.13 11.34 14.77 10.11 13.16 13.52 5.85 34.58%
EY 10.96 8.82 6.77 9.89 7.60 7.39 17.09 -25.65%
DY 0.00 0.00 5.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.52 0.39 0.48 0.66 0.32 21.79%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 18/08/05 09/05/05 28/02/05 02/11/04 10/08/04 25/05/04 27/02/04 -
Price 0.75 0.71 0.88 0.69 0.58 0.67 1.23 -
P/RPS 0.93 1.02 1.09 0.79 0.89 0.46 0.74 16.47%
P/EPS 9.92 11.34 16.88 12.45 11.39 5.66 9.35 4.02%
EY 10.08 8.82 5.92 8.03 8.78 17.66 10.70 -3.90%
DY 0.00 0.00 4.91 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.59 0.48 0.42 0.28 0.51 -6.65%

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