[MAHSING] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
14-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 100.63%
YoY- 17.99%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 243,593 212,027 171,140 147,198 153,747 170,603 202,605 13.05%
PBT 26,979 21,171 15,144 10,077 6,246 8,469 8,791 111.03%
Tax -7,964 -6,468 -4,942 -3,033 -2,735 -3,162 -3,866 61.82%
NP 19,015 14,703 10,202 7,044 3,511 5,307 4,925 145.90%
-
NP to SH 19,015 14,703 10,202 7,044 3,511 5,307 4,925 145.90%
-
Tax Rate 29.52% 30.55% 32.63% 30.10% 43.79% 37.34% 43.98% -
Total Cost 224,578 197,324 160,938 140,154 150,236 165,296 197,680 8.86%
-
Net Worth 110,741 105,098 87,950 87,941 91,764 91,165 88,095 16.46%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 439 439 440 1,321 1,321 1,321 1,760 -60.34%
Div Payout % 2.31% 2.99% 4.32% 18.76% 37.63% 24.90% 35.76% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 110,741 105,098 87,950 87,941 91,764 91,165 88,095 16.46%
NOSH 45,950 43,974 43,975 43,970 43,906 44,041 44,047 2.85%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 7.81% 6.93% 5.96% 4.79% 2.28% 3.11% 2.43% -
ROE 17.17% 13.99% 11.60% 8.01% 3.83% 5.82% 5.59% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 530.12 482.16 389.17 334.76 350.17 387.37 459.97 9.91%
EPS 41.38 33.44 23.20 16.02 8.00 12.05 11.18 139.08%
DPS 0.96 1.00 1.00 3.00 3.00 3.00 4.00 -61.34%
NAPS 2.41 2.39 2.00 2.00 2.09 2.07 2.00 13.22%
Adjusted Per Share Value based on latest NOSH - 43,970
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 9.59 8.35 6.74 5.79 6.05 6.72 7.97 13.11%
EPS 0.75 0.58 0.40 0.28 0.14 0.21 0.19 149.56%
DPS 0.02 0.02 0.02 0.05 0.05 0.05 0.07 -56.58%
NAPS 0.0436 0.0414 0.0346 0.0346 0.0361 0.0359 0.0347 16.42%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.60 0.77 0.69 0.56 0.37 0.39 0.41 -
P/RPS 0.30 0.16 0.18 0.17 0.11 0.10 0.09 122.98%
P/EPS 3.87 2.30 2.97 3.50 4.63 3.24 3.67 3.59%
EY 25.86 43.42 33.62 28.61 21.61 30.90 27.27 -3.47%
DY 0.60 1.30 1.45 5.36 8.11 7.69 9.76 -84.39%
P/NAPS 0.66 0.32 0.35 0.28 0.18 0.19 0.21 114.41%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 27/02/04 21/11/03 14/08/03 16/05/03 26/02/03 25/11/02 -
Price 0.67 1.23 0.71 0.55 0.42 0.35 0.41 -
P/RPS 0.13 0.26 0.18 0.16 0.12 0.09 0.09 27.75%
P/EPS 1.62 3.68 3.06 3.43 5.25 2.90 3.67 -41.99%
EY 61.76 27.18 32.68 29.13 19.04 34.43 27.27 72.37%
DY 1.43 0.81 1.41 5.45 7.14 8.57 9.76 -72.17%
P/NAPS 0.28 0.51 0.36 0.28 0.20 0.17 0.21 21.12%

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