[MAHSING] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 17.91%
YoY- 208.57%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 170,603 202,605 205,532 199,853 180,413 147,392 142,830 12.53%
PBT 8,469 8,791 9,873 9,691 5,900 -1,809 -2,910 -
Tax -3,162 -3,866 -3,903 -3,680 -802 6,003 7,341 -
NP 5,307 4,925 5,970 6,011 5,098 4,194 4,431 12.74%
-
NP to SH 5,307 4,925 5,970 6,011 5,098 1,347 1,584 123.41%
-
Tax Rate 37.34% 43.98% 39.53% 37.97% 13.59% - - -
Total Cost 165,296 197,680 199,562 193,842 175,315 143,198 138,399 12.53%
-
Net Worth 91,165 88,095 88,235 87,930 44,000 85,417 82,748 6.65%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 1,321 1,760 880 880 880 - - -
Div Payout % 24.90% 35.76% 14.74% 14.64% 17.26% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 91,165 88,095 88,235 87,930 44,000 85,417 82,748 6.65%
NOSH 44,041 44,047 44,117 43,965 44,000 44,029 43,888 0.23%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.11% 2.43% 2.90% 3.01% 2.83% 2.85% 3.10% -
ROE 5.82% 5.59% 6.77% 6.84% 11.59% 1.58% 1.91% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 387.37 459.97 465.87 454.57 410.03 334.76 325.44 12.27%
EPS 12.05 11.18 13.53 13.67 11.59 3.06 3.61 122.86%
DPS 3.00 4.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 2.07 2.00 2.00 2.00 1.00 1.94 1.8854 6.40%
Adjusted Per Share Value based on latest NOSH - 43,965
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 6.72 7.97 8.09 7.87 7.10 5.80 5.62 12.61%
EPS 0.21 0.19 0.23 0.24 0.20 0.05 0.06 129.99%
DPS 0.05 0.07 0.03 0.03 0.03 0.00 0.00 -
NAPS 0.0359 0.0347 0.0347 0.0346 0.0173 0.0336 0.0326 6.62%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.39 0.41 0.56 0.44 0.50 0.36 0.30 -
P/RPS 0.10 0.09 0.12 0.10 0.12 0.11 0.09 7.25%
P/EPS 3.24 3.67 4.14 3.22 4.32 11.77 8.31 -46.53%
EY 30.90 27.27 24.16 31.07 23.17 8.50 12.03 87.23%
DY 7.69 9.76 3.57 4.55 4.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.28 0.22 0.50 0.19 0.16 12.10%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 25/11/02 09/08/02 16/05/02 27/02/02 08/11/01 29/08/01 -
Price 0.35 0.41 0.43 0.76 0.41 0.38 0.43 -
P/RPS 0.09 0.09 0.09 0.17 0.10 0.11 0.13 -21.68%
P/EPS 2.90 3.67 3.18 5.56 3.54 12.42 11.91 -60.90%
EY 34.43 27.27 31.47 17.99 28.26 8.05 8.39 155.66%
DY 8.57 9.76 4.65 2.63 4.88 0.00 0.00 -
P/NAPS 0.17 0.21 0.22 0.38 0.41 0.20 0.23 -18.20%

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