[MAHSING] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
09-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 33.57%
YoY- 67.09%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 121,468 134,425 116,880 100,718 104,953 109,663 74,922 37.88%
PBT 18,953 20,449 15,518 14,700 12,966 9,812 8,572 69.47%
Tax -4,666 -5,628 -4,292 -5,617 -6,166 -2,864 -2,694 44.07%
NP 14,287 14,821 11,226 9,083 6,800 6,948 5,878 80.48%
-
NP to SH 14,214 14,070 10,979 9,083 6,800 6,948 5,878 79.87%
-
Tax Rate 24.62% 27.52% 27.66% 38.21% 47.56% 29.19% 31.43% -
Total Cost 107,181 119,604 105,654 91,635 98,153 102,715 69,044 33.96%
-
Net Worth 259,898 242,486 235,264 223,447 193,023 179,343 160,519 37.76%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 17,423 - - - 5,634 - - -
Div Payout % 122.58% - - - 82.86% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 259,898 242,486 235,264 223,447 193,023 179,343 160,519 37.76%
NOSH 145,194 145,201 145,224 145,095 130,421 125,415 115,481 16.44%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.76% 11.03% 9.60% 9.02% 6.48% 6.34% 7.85% -
ROE 5.47% 5.80% 4.67% 4.06% 3.52% 3.87% 3.66% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 83.66 92.58 80.48 69.41 80.47 87.44 64.88 18.41%
EPS 9.79 9.69 7.56 6.26 5.21 5.54 5.09 54.47%
DPS 12.00 0.00 0.00 0.00 4.32 0.00 0.00 -
NAPS 1.79 1.67 1.62 1.54 1.48 1.43 1.39 18.31%
Adjusted Per Share Value based on latest NOSH - 145,095
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 4.75 5.26 4.57 3.94 4.11 4.29 2.93 37.88%
EPS 0.56 0.55 0.43 0.36 0.27 0.27 0.23 80.69%
DPS 0.68 0.00 0.00 0.00 0.22 0.00 0.00 -
NAPS 0.1017 0.0949 0.0921 0.0874 0.0755 0.0702 0.0628 37.78%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.74 0.77 0.69 0.71 0.77 0.56 0.67 -
P/RPS 0.88 0.83 0.86 1.02 0.96 0.64 1.03 -9.93%
P/EPS 7.56 7.95 9.13 11.34 14.77 10.11 13.16 -30.82%
EY 13.23 12.58 10.96 8.82 6.77 9.89 7.60 44.56%
DY 16.22 0.00 0.00 0.00 5.61 0.00 0.00 -
P/NAPS 0.41 0.46 0.43 0.46 0.52 0.39 0.48 -9.94%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 14/11/05 18/08/05 09/05/05 28/02/05 02/11/04 10/08/04 -
Price 0.90 0.75 0.75 0.71 0.88 0.69 0.58 -
P/RPS 1.08 0.81 0.93 1.02 1.09 0.79 0.89 13.72%
P/EPS 9.19 7.74 9.92 11.34 16.88 12.45 11.39 -13.29%
EY 10.88 12.92 10.08 8.82 5.92 8.03 8.78 15.32%
DY 13.33 0.00 0.00 0.00 4.91 0.00 0.00 -
P/NAPS 0.50 0.45 0.46 0.46 0.59 0.48 0.42 12.29%

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