[MAHSING] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 7.76%
YoY- 4.1%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 171,140 147,198 153,747 170,603 202,605 205,532 199,853 -9.81%
PBT 15,144 10,077 6,246 8,469 8,791 9,873 9,691 34.62%
Tax -4,942 -3,033 -2,735 -3,162 -3,866 -3,903 -3,680 21.70%
NP 10,202 7,044 3,511 5,307 4,925 5,970 6,011 42.23%
-
NP to SH 10,202 7,044 3,511 5,307 4,925 5,970 6,011 42.23%
-
Tax Rate 32.63% 30.10% 43.79% 37.34% 43.98% 39.53% 37.97% -
Total Cost 160,938 140,154 150,236 165,296 197,680 199,562 193,842 -11.65%
-
Net Worth 87,950 87,941 91,764 91,165 88,095 88,235 87,930 0.01%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 440 1,321 1,321 1,321 1,760 880 880 -36.97%
Div Payout % 4.32% 18.76% 37.63% 24.90% 35.76% 14.74% 14.64% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 87,950 87,941 91,764 91,165 88,095 88,235 87,930 0.01%
NOSH 43,975 43,970 43,906 44,041 44,047 44,117 43,965 0.01%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.96% 4.79% 2.28% 3.11% 2.43% 2.90% 3.01% -
ROE 11.60% 8.01% 3.83% 5.82% 5.59% 6.77% 6.84% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 389.17 334.76 350.17 387.37 459.97 465.87 454.57 -9.82%
EPS 23.20 16.02 8.00 12.05 11.18 13.53 13.67 42.23%
DPS 1.00 3.00 3.00 3.00 4.00 2.00 2.00 -36.97%
NAPS 2.00 2.00 2.09 2.07 2.00 2.00 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 44,041
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 6.74 5.79 6.05 6.72 7.97 8.09 7.87 -9.80%
EPS 0.40 0.28 0.14 0.21 0.19 0.23 0.24 40.52%
DPS 0.02 0.05 0.05 0.05 0.07 0.03 0.03 -23.66%
NAPS 0.0346 0.0346 0.0361 0.0359 0.0347 0.0347 0.0346 0.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.69 0.56 0.37 0.39 0.41 0.56 0.44 -
P/RPS 0.18 0.17 0.11 0.10 0.09 0.12 0.10 47.91%
P/EPS 2.97 3.50 4.63 3.24 3.67 4.14 3.22 -5.24%
EY 33.62 28.61 21.61 30.90 27.27 24.16 31.07 5.39%
DY 1.45 5.36 8.11 7.69 9.76 3.57 4.55 -53.31%
P/NAPS 0.35 0.28 0.18 0.19 0.21 0.28 0.22 36.24%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 14/08/03 16/05/03 26/02/03 25/11/02 09/08/02 16/05/02 -
Price 0.71 0.55 0.42 0.35 0.41 0.43 0.76 -
P/RPS 0.18 0.16 0.12 0.09 0.09 0.09 0.17 3.88%
P/EPS 3.06 3.43 5.25 2.90 3.67 3.18 5.56 -32.81%
EY 32.68 29.13 19.04 34.43 27.27 31.47 17.99 48.82%
DY 1.41 5.45 7.14 8.57 9.76 4.65 2.63 -33.98%
P/NAPS 0.36 0.28 0.20 0.17 0.21 0.22 0.38 -3.53%

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