[MAHSING] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
14-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 28.15%
YoY- 102.5%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 150,207 93,230 121,468 134,425 116,880 100,718 104,953 27.08%
PBT 24,914 19,471 18,953 20,449 15,518 14,700 12,966 54.74%
Tax -8,410 -4,468 -4,666 -5,628 -4,292 -5,617 -6,166 23.05%
NP 16,504 15,003 14,287 14,821 11,226 9,083 6,800 80.89%
-
NP to SH 16,487 14,892 14,214 14,070 10,979 9,083 6,800 80.76%
-
Tax Rate 33.76% 22.95% 24.62% 27.52% 27.66% 38.21% 47.56% -
Total Cost 133,703 78,227 107,181 119,604 105,654 91,635 98,153 22.95%
-
Net Worth 287,563 269,971 259,898 242,486 235,264 223,447 193,023 30.53%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 17,423 - - - 5,634 -
Div Payout % - - 122.58% - - - 82.86% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 287,563 269,971 259,898 242,486 235,264 223,447 193,023 30.53%
NOSH 147,468 145,146 145,194 145,201 145,224 145,095 130,421 8.55%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.99% 16.09% 11.76% 11.03% 9.60% 9.02% 6.48% -
ROE 5.73% 5.52% 5.47% 5.80% 4.67% 4.06% 3.52% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 101.86 64.23 83.66 92.58 80.48 69.41 80.47 17.06%
EPS 11.18 10.26 9.79 9.69 7.56 6.26 5.21 66.60%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 4.32 -
NAPS 1.95 1.86 1.79 1.67 1.62 1.54 1.48 20.24%
Adjusted Per Share Value based on latest NOSH - 145,201
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.91 3.67 4.78 5.29 4.60 3.96 4.13 27.07%
EPS 0.65 0.59 0.56 0.55 0.43 0.36 0.27 79.91%
DPS 0.00 0.00 0.69 0.00 0.00 0.00 0.22 -
NAPS 0.1132 0.1063 0.1023 0.0954 0.0926 0.088 0.076 30.51%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.05 0.99 0.74 0.77 0.69 0.71 0.77 -
P/RPS 1.03 1.54 0.88 0.83 0.86 1.02 0.96 4.81%
P/EPS 9.39 9.65 7.56 7.95 9.13 11.34 14.77 -26.12%
EY 10.65 10.36 13.23 12.58 10.96 8.82 6.77 35.37%
DY 0.00 0.00 16.22 0.00 0.00 0.00 5.61 -
P/NAPS 0.54 0.53 0.41 0.46 0.43 0.46 0.52 2.55%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 15/08/06 22/05/06 23/02/06 14/11/05 18/08/05 09/05/05 28/02/05 -
Price 1.30 1.10 0.90 0.75 0.75 0.71 0.88 -
P/RPS 1.28 1.71 1.08 0.81 0.93 1.02 1.09 11.33%
P/EPS 11.63 10.72 9.19 7.74 9.92 11.34 16.88 -22.04%
EY 8.60 9.33 10.88 12.92 10.08 8.82 5.92 28.35%
DY 0.00 0.00 13.33 0.00 0.00 0.00 4.91 -
P/NAPS 0.67 0.59 0.50 0.45 0.46 0.46 0.59 8.87%

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