[MAHSING] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 44.83%
YoY- 107.15%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 273,956 243,593 212,027 171,140 147,198 153,747 170,603 37.16%
PBT 30,583 26,979 21,171 15,144 10,077 6,246 8,469 135.56%
Tax -9,577 -7,964 -6,468 -4,942 -3,033 -2,735 -3,162 109.47%
NP 21,006 19,015 14,703 10,202 7,044 3,511 5,307 150.43%
-
NP to SH 21,006 19,015 14,703 10,202 7,044 3,511 5,307 150.43%
-
Tax Rate 31.31% 29.52% 30.55% 32.63% 30.10% 43.79% 37.34% -
Total Cost 252,950 224,578 197,324 160,938 140,154 150,236 165,296 32.82%
-
Net Worth 160,519 110,741 105,098 87,950 87,941 91,764 91,165 45.86%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 439 439 439 440 1,321 1,321 1,321 -52.05%
Div Payout % 2.09% 2.31% 2.99% 4.32% 18.76% 37.63% 24.90% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 160,519 110,741 105,098 87,950 87,941 91,764 91,165 45.86%
NOSH 115,481 45,950 43,974 43,975 43,970 43,906 44,041 90.26%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 7.67% 7.81% 6.93% 5.96% 4.79% 2.28% 3.11% -
ROE 13.09% 17.17% 13.99% 11.60% 8.01% 3.83% 5.82% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 237.23 530.12 482.16 389.17 334.76 350.17 387.37 -27.90%
EPS 18.19 41.38 33.44 23.20 16.02 8.00 12.05 31.62%
DPS 0.38 0.96 1.00 1.00 3.00 3.00 3.00 -74.81%
NAPS 1.39 2.41 2.39 2.00 2.00 2.09 2.07 -23.33%
Adjusted Per Share Value based on latest NOSH - 43,975
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 10.78 9.59 8.35 6.74 5.79 6.05 6.72 37.07%
EPS 0.83 0.75 0.58 0.40 0.28 0.14 0.21 150.18%
DPS 0.02 0.02 0.02 0.02 0.05 0.05 0.05 -45.74%
NAPS 0.0632 0.0436 0.0414 0.0346 0.0346 0.0361 0.0359 45.84%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.67 1.60 0.77 0.69 0.56 0.37 0.39 -
P/RPS 0.28 0.30 0.16 0.18 0.17 0.11 0.10 98.78%
P/EPS 3.68 3.87 2.30 2.97 3.50 4.63 3.24 8.86%
EY 27.15 25.86 43.42 33.62 28.61 21.61 30.90 -8.27%
DY 0.57 0.60 1.30 1.45 5.36 8.11 7.69 -82.38%
P/NAPS 0.48 0.66 0.32 0.35 0.28 0.18 0.19 85.59%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 10/08/04 25/05/04 27/02/04 21/11/03 14/08/03 16/05/03 26/02/03 -
Price 0.58 0.67 1.23 0.71 0.55 0.42 0.35 -
P/RPS 0.24 0.13 0.26 0.18 0.16 0.12 0.09 92.41%
P/EPS 3.19 1.62 3.68 3.06 3.43 5.25 2.90 6.56%
EY 31.36 61.76 27.18 32.68 29.13 19.04 34.43 -6.04%
DY 0.66 1.43 0.81 1.41 5.45 7.14 8.57 -81.92%
P/NAPS 0.42 0.28 0.51 0.36 0.28 0.20 0.17 82.85%

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