[MAHSING] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 4.21%
YoY- 70.46%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 456,976 432,214 390,256 356,455 325,085 273,956 243,593 52.04%
PBT 63,633 52,996 46,050 38,841 34,149 30,583 26,979 77.09%
Tax -21,703 -18,939 -17,341 -13,779 -10,100 -9,577 -7,964 94.98%
NP 41,930 34,057 28,709 25,062 24,049 21,006 19,015 69.33%
-
NP to SH 40,932 33,810 28,709 25,062 24,049 21,006 19,015 66.63%
-
Tax Rate 34.11% 35.74% 37.66% 35.48% 29.58% 31.31% 29.52% -
Total Cost 415,046 398,157 361,547 331,393 301,036 252,950 224,578 50.54%
-
Net Worth 242,486 235,264 223,447 193,023 179,343 160,519 110,741 68.54%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 5,634 5,634 5,634 5,634 - 439 439 447.30%
Div Payout % 13.76% 16.66% 19.63% 22.48% - 2.09% 2.31% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 242,486 235,264 223,447 193,023 179,343 160,519 110,741 68.54%
NOSH 145,201 145,224 145,095 130,421 125,415 115,481 45,950 115.18%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.18% 7.88% 7.36% 7.03% 7.40% 7.67% 7.81% -
ROE 16.88% 14.37% 12.85% 12.98% 13.41% 13.09% 17.17% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 314.72 297.62 268.96 273.31 259.21 237.23 530.12 -29.34%
EPS 28.19 23.28 19.79 19.22 19.18 18.19 41.38 -22.55%
DPS 3.88 3.88 3.88 4.32 0.00 0.38 0.96 153.51%
NAPS 1.67 1.62 1.54 1.48 1.43 1.39 2.41 -21.67%
Adjusted Per Share Value based on latest NOSH - 130,421
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 17.88 16.91 15.27 13.95 12.72 10.72 9.53 52.06%
EPS 1.60 1.32 1.12 0.98 0.94 0.82 0.74 67.13%
DPS 0.22 0.22 0.22 0.22 0.00 0.02 0.02 393.88%
NAPS 0.0949 0.0921 0.0874 0.0755 0.0702 0.0628 0.0433 68.64%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.77 0.69 0.71 0.77 0.56 0.67 1.60 -
P/RPS 0.24 0.23 0.26 0.28 0.22 0.28 0.30 -13.81%
P/EPS 2.73 2.96 3.59 4.01 2.92 3.68 3.87 -20.73%
EY 36.61 33.74 27.87 24.96 34.24 27.15 25.86 26.05%
DY 5.04 5.62 5.47 5.61 0.00 0.57 0.60 312.69%
P/NAPS 0.46 0.43 0.46 0.52 0.39 0.48 0.66 -21.37%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 14/11/05 18/08/05 09/05/05 28/02/05 02/11/04 10/08/04 25/05/04 -
Price 0.75 0.75 0.71 0.88 0.69 0.58 0.67 -
P/RPS 0.24 0.25 0.26 0.32 0.27 0.24 0.13 50.43%
P/EPS 2.66 3.22 3.59 4.58 3.60 3.19 1.62 39.13%
EY 37.59 31.04 27.87 21.84 27.79 31.36 61.76 -28.15%
DY 5.17 5.17 5.47 4.91 0.00 0.66 1.43 135.37%
P/NAPS 0.45 0.46 0.46 0.59 0.48 0.42 0.28 37.16%

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