[MAHSING] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 44.12%
YoY- 177.05%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 325,085 273,956 243,593 212,027 171,140 147,198 153,747 64.51%
PBT 34,149 30,583 26,979 21,171 15,144 10,077 6,246 209.39%
Tax -10,100 -9,577 -7,964 -6,468 -4,942 -3,033 -2,735 138.34%
NP 24,049 21,006 19,015 14,703 10,202 7,044 3,511 259.40%
-
NP to SH 24,049 21,006 19,015 14,703 10,202 7,044 3,511 259.40%
-
Tax Rate 29.58% 31.31% 29.52% 30.55% 32.63% 30.10% 43.79% -
Total Cost 301,036 252,950 224,578 197,324 160,938 140,154 150,236 58.73%
-
Net Worth 179,343 160,519 110,741 105,098 87,950 87,941 91,764 56.12%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 439 439 439 440 1,321 1,321 -
Div Payout % - 2.09% 2.31% 2.99% 4.32% 18.76% 37.63% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 179,343 160,519 110,741 105,098 87,950 87,941 91,764 56.12%
NOSH 125,415 115,481 45,950 43,974 43,975 43,970 43,906 100.93%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.40% 7.67% 7.81% 6.93% 5.96% 4.79% 2.28% -
ROE 13.41% 13.09% 17.17% 13.99% 11.60% 8.01% 3.83% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 259.21 237.23 530.12 482.16 389.17 334.76 350.17 -18.12%
EPS 19.18 18.19 41.38 33.44 23.20 16.02 8.00 78.84%
DPS 0.00 0.38 0.96 1.00 1.00 3.00 3.00 -
NAPS 1.43 1.39 2.41 2.39 2.00 2.00 2.09 -22.29%
Adjusted Per Share Value based on latest NOSH - 43,974
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 12.80 10.78 9.59 8.35 6.74 5.79 6.05 64.57%
EPS 0.95 0.83 0.75 0.58 0.40 0.28 0.14 257.17%
DPS 0.00 0.02 0.02 0.02 0.02 0.05 0.05 -
NAPS 0.0706 0.0632 0.0436 0.0414 0.0346 0.0346 0.0361 56.19%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.56 0.67 1.60 0.77 0.69 0.56 0.37 -
P/RPS 0.22 0.28 0.30 0.16 0.18 0.17 0.11 58.53%
P/EPS 2.92 3.68 3.87 2.30 2.97 3.50 4.63 -26.39%
EY 34.24 27.15 25.86 43.42 33.62 28.61 21.61 35.79%
DY 0.00 0.57 0.60 1.30 1.45 5.36 8.11 -
P/NAPS 0.39 0.48 0.66 0.32 0.35 0.28 0.18 67.20%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 02/11/04 10/08/04 25/05/04 27/02/04 21/11/03 14/08/03 16/05/03 -
Price 0.69 0.58 0.67 1.23 0.71 0.55 0.42 -
P/RPS 0.27 0.24 0.13 0.26 0.18 0.16 0.12 71.45%
P/EPS 3.60 3.19 1.62 3.68 3.06 3.43 5.25 -22.18%
EY 27.79 31.36 61.76 27.18 32.68 29.13 19.04 28.58%
DY 0.00 0.66 1.43 0.81 1.41 5.45 7.14 -
P/NAPS 0.48 0.42 0.28 0.51 0.36 0.28 0.20 78.97%

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