[MAHSING] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -17.5%
YoY- 265.63%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 147,198 153,747 170,603 202,605 205,532 199,853 180,413 -12.71%
PBT 10,077 6,246 8,469 8,791 9,873 9,691 5,900 43.02%
Tax -3,033 -2,735 -3,162 -3,866 -3,903 -3,680 -802 143.32%
NP 7,044 3,511 5,307 4,925 5,970 6,011 5,098 24.12%
-
NP to SH 7,044 3,511 5,307 4,925 5,970 6,011 5,098 24.12%
-
Tax Rate 30.10% 43.79% 37.34% 43.98% 39.53% 37.97% 13.59% -
Total Cost 140,154 150,236 165,296 197,680 199,562 193,842 175,315 -13.89%
-
Net Worth 87,941 91,764 91,165 88,095 88,235 87,930 44,000 58.87%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 1,321 1,321 1,321 1,760 880 880 880 31.20%
Div Payout % 18.76% 37.63% 24.90% 35.76% 14.74% 14.64% 17.26% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 87,941 91,764 91,165 88,095 88,235 87,930 44,000 58.87%
NOSH 43,970 43,906 44,041 44,047 44,117 43,965 44,000 -0.04%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.79% 2.28% 3.11% 2.43% 2.90% 3.01% 2.83% -
ROE 8.01% 3.83% 5.82% 5.59% 6.77% 6.84% 11.59% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 334.76 350.17 387.37 459.97 465.87 454.57 410.03 -12.67%
EPS 16.02 8.00 12.05 11.18 13.53 13.67 11.59 24.15%
DPS 3.00 3.00 3.00 4.00 2.00 2.00 2.00 31.13%
NAPS 2.00 2.09 2.07 2.00 2.00 2.00 1.00 58.94%
Adjusted Per Share Value based on latest NOSH - 44,047
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 5.76 6.02 6.68 7.93 8.04 7.82 7.06 -12.71%
EPS 0.28 0.14 0.21 0.19 0.23 0.24 0.20 25.22%
DPS 0.05 0.05 0.05 0.07 0.03 0.03 0.03 40.70%
NAPS 0.0344 0.0359 0.0357 0.0345 0.0345 0.0344 0.0172 58.94%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.56 0.37 0.39 0.41 0.56 0.44 0.50 -
P/RPS 0.17 0.11 0.10 0.09 0.12 0.10 0.12 26.21%
P/EPS 3.50 4.63 3.24 3.67 4.14 3.22 4.32 -13.12%
EY 28.61 21.61 30.90 27.27 24.16 31.07 23.17 15.14%
DY 5.36 8.11 7.69 9.76 3.57 4.55 4.00 21.61%
P/NAPS 0.28 0.18 0.19 0.21 0.28 0.22 0.50 -32.13%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 14/08/03 16/05/03 26/02/03 25/11/02 09/08/02 16/05/02 27/02/02 -
Price 0.55 0.42 0.35 0.41 0.43 0.76 0.41 -
P/RPS 0.16 0.12 0.09 0.09 0.09 0.17 0.10 36.91%
P/EPS 3.43 5.25 2.90 3.67 3.18 5.56 3.54 -2.08%
EY 29.13 19.04 34.43 27.27 31.47 17.99 28.26 2.04%
DY 5.45 7.14 8.57 9.76 4.65 2.63 4.88 7.66%
P/NAPS 0.28 0.20 0.17 0.21 0.22 0.38 0.41 -22.50%

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