[MAHSING] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
10-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 10.47%
YoY- 198.21%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 390,256 356,455 325,085 273,956 243,593 212,027 171,140 73.16%
PBT 46,050 38,841 34,149 30,583 26,979 21,171 15,144 109.74%
Tax -17,341 -13,779 -10,100 -9,577 -7,964 -6,468 -4,942 130.73%
NP 28,709 25,062 24,049 21,006 19,015 14,703 10,202 99.19%
-
NP to SH 28,709 25,062 24,049 21,006 19,015 14,703 10,202 99.19%
-
Tax Rate 37.66% 35.48% 29.58% 31.31% 29.52% 30.55% 32.63% -
Total Cost 361,547 331,393 301,036 252,950 224,578 197,324 160,938 71.44%
-
Net Worth 223,447 193,023 179,343 160,519 110,741 105,098 87,950 86.08%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 5,634 5,634 - 439 439 439 440 446.47%
Div Payout % 19.63% 22.48% - 2.09% 2.31% 2.99% 4.32% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 223,447 193,023 179,343 160,519 110,741 105,098 87,950 86.08%
NOSH 145,095 130,421 125,415 115,481 45,950 43,974 43,975 121.47%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 7.36% 7.03% 7.40% 7.67% 7.81% 6.93% 5.96% -
ROE 12.85% 12.98% 13.41% 13.09% 17.17% 13.99% 11.60% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 268.96 273.31 259.21 237.23 530.12 482.16 389.17 -21.81%
EPS 19.79 19.22 19.18 18.19 41.38 33.44 23.20 -10.04%
DPS 3.88 4.32 0.00 0.38 0.96 1.00 1.00 146.71%
NAPS 1.54 1.48 1.43 1.39 2.41 2.39 2.00 -15.97%
Adjusted Per Share Value based on latest NOSH - 115,481
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 15.36 14.03 12.80 10.78 9.59 8.35 6.74 73.08%
EPS 1.13 0.99 0.95 0.83 0.75 0.58 0.40 99.71%
DPS 0.22 0.22 0.00 0.02 0.02 0.02 0.02 393.88%
NAPS 0.088 0.076 0.0706 0.0632 0.0436 0.0414 0.0346 86.21%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.71 0.77 0.56 0.67 1.60 0.77 0.69 -
P/RPS 0.26 0.28 0.22 0.28 0.30 0.16 0.18 27.75%
P/EPS 3.59 4.01 2.92 3.68 3.87 2.30 2.97 13.45%
EY 27.87 24.96 34.24 27.15 25.86 43.42 33.62 -11.74%
DY 5.47 5.61 0.00 0.57 0.60 1.30 1.45 142.13%
P/NAPS 0.46 0.52 0.39 0.48 0.66 0.32 0.35 19.96%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 09/05/05 28/02/05 02/11/04 10/08/04 25/05/04 27/02/04 21/11/03 -
Price 0.71 0.88 0.69 0.58 0.67 1.23 0.71 -
P/RPS 0.26 0.32 0.27 0.24 0.13 0.26 0.18 27.75%
P/EPS 3.59 4.58 3.60 3.19 1.62 3.68 3.06 11.22%
EY 27.87 21.84 27.79 31.36 61.76 27.18 32.68 -10.06%
DY 5.47 4.91 0.00 0.66 1.43 0.81 1.41 146.69%
P/NAPS 0.46 0.59 0.48 0.42 0.28 0.51 0.36 17.73%

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