[MAHSING] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 17.77%
YoY- 60.95%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 466,003 473,491 456,976 432,214 390,256 356,455 325,085 27.16%
PBT 74,391 69,620 63,633 52,996 46,050 38,841 34,149 68.12%
Tax -19,054 -20,203 -21,703 -18,939 -17,341 -13,779 -10,100 52.73%
NP 55,337 49,417 41,930 34,057 28,709 25,062 24,049 74.38%
-
NP to SH 54,155 48,346 40,932 33,810 28,709 25,062 24,049 71.88%
-
Tax Rate 25.61% 29.02% 34.11% 35.74% 37.66% 35.48% 29.58% -
Total Cost 410,666 424,074 415,046 398,157 361,547 331,393 301,036 23.02%
-
Net Worth 269,971 259,898 242,486 235,264 223,447 193,023 179,343 31.38%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 17,423 17,423 5,634 5,634 5,634 5,634 - -
Div Payout % 32.17% 36.04% 13.76% 16.66% 19.63% 22.48% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 269,971 259,898 242,486 235,264 223,447 193,023 179,343 31.38%
NOSH 145,146 145,194 145,201 145,224 145,095 130,421 125,415 10.24%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 11.87% 10.44% 9.18% 7.88% 7.36% 7.03% 7.40% -
ROE 20.06% 18.60% 16.88% 14.37% 12.85% 12.98% 13.41% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 321.06 326.11 314.72 297.62 268.96 273.31 259.21 15.34%
EPS 37.31 33.30 28.19 23.28 19.79 19.22 19.18 55.89%
DPS 12.00 12.00 3.88 3.88 3.88 4.32 0.00 -
NAPS 1.86 1.79 1.67 1.62 1.54 1.48 1.43 19.17%
Adjusted Per Share Value based on latest NOSH - 145,224
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 18.34 18.64 17.99 17.01 15.36 14.03 12.80 27.12%
EPS 2.13 1.90 1.61 1.33 1.13 0.99 0.95 71.38%
DPS 0.69 0.69 0.22 0.22 0.22 0.22 0.00 -
NAPS 0.1063 0.1023 0.0954 0.0926 0.088 0.076 0.0706 31.39%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.99 0.74 0.77 0.69 0.71 0.77 0.56 -
P/RPS 0.31 0.23 0.24 0.23 0.26 0.28 0.22 25.71%
P/EPS 2.65 2.22 2.73 2.96 3.59 4.01 2.92 -6.26%
EY 37.69 45.00 36.61 33.74 27.87 24.96 34.24 6.61%
DY 12.12 16.22 5.04 5.62 5.47 5.61 0.00 -
P/NAPS 0.53 0.41 0.46 0.43 0.46 0.52 0.39 22.71%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/05/06 23/02/06 14/11/05 18/08/05 09/05/05 28/02/05 02/11/04 -
Price 1.10 0.90 0.75 0.75 0.71 0.88 0.69 -
P/RPS 0.34 0.28 0.24 0.25 0.26 0.32 0.27 16.62%
P/EPS 2.95 2.70 2.66 3.22 3.59 4.58 3.60 -12.44%
EY 33.92 37.00 37.59 31.04 27.87 21.84 27.79 14.22%
DY 10.91 13.33 5.17 5.17 5.47 4.91 0.00 -
P/NAPS 0.59 0.50 0.45 0.46 0.46 0.59 0.48 14.76%

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