[MAHSING] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -33.84%
YoY- -41.59%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 212,027 171,140 147,198 153,747 170,603 202,605 205,532 2.08%
PBT 21,171 15,144 10,077 6,246 8,469 8,791 9,873 66.05%
Tax -6,468 -4,942 -3,033 -2,735 -3,162 -3,866 -3,903 39.90%
NP 14,703 10,202 7,044 3,511 5,307 4,925 5,970 82.07%
-
NP to SH 14,703 10,202 7,044 3,511 5,307 4,925 5,970 82.07%
-
Tax Rate 30.55% 32.63% 30.10% 43.79% 37.34% 43.98% 39.53% -
Total Cost 197,324 160,938 140,154 150,236 165,296 197,680 199,562 -0.74%
-
Net Worth 105,098 87,950 87,941 91,764 91,165 88,095 88,235 12.33%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 439 440 1,321 1,321 1,321 1,760 880 -37.01%
Div Payout % 2.99% 4.32% 18.76% 37.63% 24.90% 35.76% 14.74% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 105,098 87,950 87,941 91,764 91,165 88,095 88,235 12.33%
NOSH 43,974 43,975 43,970 43,906 44,041 44,047 44,117 -0.21%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.93% 5.96% 4.79% 2.28% 3.11% 2.43% 2.90% -
ROE 13.99% 11.60% 8.01% 3.83% 5.82% 5.59% 6.77% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 482.16 389.17 334.76 350.17 387.37 459.97 465.87 2.31%
EPS 33.44 23.20 16.02 8.00 12.05 11.18 13.53 82.50%
DPS 1.00 1.00 3.00 3.00 3.00 4.00 2.00 -36.92%
NAPS 2.39 2.00 2.00 2.09 2.07 2.00 2.00 12.57%
Adjusted Per Share Value based on latest NOSH - 43,906
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 8.30 6.70 5.76 6.02 6.68 7.93 8.04 2.13%
EPS 0.58 0.40 0.28 0.14 0.21 0.19 0.23 84.95%
DPS 0.02 0.02 0.05 0.05 0.05 0.07 0.03 -23.62%
NAPS 0.0411 0.0344 0.0344 0.0359 0.0357 0.0345 0.0345 12.34%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.77 0.69 0.56 0.37 0.39 0.41 0.56 -
P/RPS 0.16 0.18 0.17 0.11 0.10 0.09 0.12 21.07%
P/EPS 2.30 2.97 3.50 4.63 3.24 3.67 4.14 -32.34%
EY 43.42 33.62 28.61 21.61 30.90 27.27 24.16 47.66%
DY 1.30 1.45 5.36 8.11 7.69 9.76 3.57 -48.91%
P/NAPS 0.32 0.35 0.28 0.18 0.19 0.21 0.28 9.28%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 14/08/03 16/05/03 26/02/03 25/11/02 09/08/02 -
Price 1.23 0.71 0.55 0.42 0.35 0.41 0.43 -
P/RPS 0.26 0.18 0.16 0.12 0.09 0.09 0.09 102.44%
P/EPS 3.68 3.06 3.43 5.25 2.90 3.67 3.18 10.19%
EY 27.18 32.68 29.13 19.04 34.43 27.27 31.47 -9.28%
DY 0.81 1.41 5.45 7.14 8.57 9.76 4.65 -68.71%
P/NAPS 0.51 0.36 0.28 0.20 0.17 0.21 0.22 74.89%

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