[MAHSING] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 72.16%
YoY- 16.91%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 58,534 44,559 35,351 32,696 34,592 51,108 52,207 7.91%
PBT 6,246 4,968 1,683 2,247 1,179 1,137 3,906 36.70%
Tax -2,341 -1,081 -559 -961 -432 -687 -890 90.43%
NP 3,905 3,887 1,124 1,286 747 450 3,016 18.77%
-
NP to SH 3,905 3,887 1,124 1,286 747 450 3,016 18.77%
-
Tax Rate 37.48% 21.76% 33.21% 42.77% 36.64% 60.42% 22.79% -
Total Cost 54,629 40,672 34,227 31,410 33,845 50,658 49,191 7.23%
-
Net Worth 99,384 95,855 91,764 91,165 88,095 89,999 89,248 7.42%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 439 - - 440 880 - - -
Div Payout % 11.26% - - 34.25% 117.93% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 99,384 95,855 91,764 91,165 88,095 89,999 89,248 7.42%
NOSH 43,975 43,970 43,906 44,041 44,047 44,117 43,965 0.01%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.67% 8.72% 3.18% 3.93% 2.16% 0.88% 5.78% -
ROE 3.93% 4.06% 1.22% 1.41% 0.85% 0.50% 3.38% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 133.11 101.34 80.51 74.24 78.53 115.84 118.75 7.89%
EPS 8.88 8.84 2.56 2.92 1.70 1.02 6.86 18.75%
DPS 1.00 0.00 0.00 1.00 2.00 0.00 0.00 -
NAPS 2.26 2.18 2.09 2.07 2.00 2.04 2.03 7.41%
Adjusted Per Share Value based on latest NOSH - 44,041
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 2.30 1.75 1.39 1.29 1.36 2.01 2.05 7.96%
EPS 0.15 0.15 0.04 0.05 0.03 0.02 0.12 16.02%
DPS 0.02 0.00 0.00 0.02 0.03 0.00 0.00 -
NAPS 0.0391 0.0377 0.0361 0.0359 0.0347 0.0354 0.0351 7.45%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.69 0.56 0.37 0.39 0.41 0.56 0.44 -
P/RPS 0.52 0.55 0.46 0.53 0.52 0.48 0.37 25.44%
P/EPS 7.77 6.33 14.45 13.36 24.18 54.90 6.41 13.67%
EY 12.87 15.79 6.92 7.49 4.14 1.82 15.59 -11.98%
DY 1.45 0.00 0.00 2.56 4.88 0.00 0.00 -
P/NAPS 0.31 0.26 0.18 0.19 0.21 0.27 0.22 25.66%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 14/08/03 16/05/03 26/02/03 25/11/02 09/08/02 16/05/02 -
Price 0.71 0.55 0.42 0.35 0.41 0.43 0.76 -
P/RPS 0.53 0.54 0.52 0.47 0.52 0.37 0.64 -11.80%
P/EPS 8.00 6.22 16.41 11.99 24.18 42.16 11.08 -19.50%
EY 12.51 16.07 6.10 8.34 4.14 2.37 9.03 24.24%
DY 1.41 0.00 0.00 2.86 4.88 0.00 0.00 -
P/NAPS 0.31 0.25 0.20 0.17 0.21 0.21 0.37 -11.11%

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