[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

MAHSING's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
TTM Result
Revenue	212,027	171,140	147,198	153,747	170,603	202,605	205,532	2.08%
YoY %	23.89%	16.27%	-4.26%	-9.88%	-15.80%	-1.42%	-	-
Horiz. %	103.16%	83.27%	71.62%	74.80%	83.01%	98.58%	100.00%	-
PBT	21,171	15,144	10,077	6,246	8,469	8,791	9,873	66.05%
YoY %	39.80%	50.28%	61.34%	-26.25%	-3.66%	-10.96%	-	-
Horiz. %	214.43%	153.39%	102.07%	63.26%	85.78%	89.04%	100.00%	-
Tax	-6,468	-4,942	-3,033	-2,735	-3,162	-3,866	-3,903	39.90%
YoY %	-30.88%	-62.94%	-10.90%	13.50%	18.21%	0.95%	-	-
Horiz. %	165.72%	126.62%	77.71%	70.07%	81.01%	99.05%	100.00%	-
NP	14,703	10,202	7,044	3,511	5,307	4,925	5,970	82.07%
YoY %	44.12%	44.83%	100.63%	-33.84%	7.76%	-17.50%	-	-
Horiz. %	246.28%	170.89%	117.99%	58.81%	88.89%	82.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,703	10,202	7,044	3,511	5,307	4,925	5,970	82.07%
YoY %	44.12%	44.83%	100.63%	-33.84%	7.76%	-17.50%	-	-
Horiz. %	246.28%	170.89%	117.99%	58.81%	88.89%	82.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.55%	32.63%	30.10%	43.79%	37.34%	43.98%	39.53%	-
YoY %	-6.37%	8.41%	-31.26%	17.27%	-15.10%	11.26%	-	-
Horiz. %	77.28%	82.54%	76.14%	110.78%	94.46%	111.26%	100.00%	-
Total Cost	197,324	160,938	140,154	150,236	165,296	197,680	199,562	-0.74%
YoY %	22.61%	14.83%	-6.71%	-9.11%	-16.38%	-0.94%	-	-
Horiz. %	98.88%	80.65%	70.23%	75.28%	82.83%	99.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	105,098	87,950	87,941	91,764	91,165	88,095	88,235	12.33%
YoY %	19.50%	0.01%	-4.17%	0.66%	3.48%	-0.16%	-	-
Horiz. %	119.11%	99.68%	99.67%	104.00%	103.32%	99.84%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Dividend
Div	439	440	1,321	1,321	1,321	1,760	880	-37.01%
YoY %	-0.23%	-66.69%	0.00%	0.00%	-24.94%	100.00%	-	-
Horiz. %	49.89%	50.00%	150.11%	150.11%	150.11%	200.00%	100.00%	-
Div Payout %	2.99%	4.32%	18.76%	37.63%	24.90%	35.76%	14.74%	-
YoY %	-30.79%	-76.97%	-50.15%	51.12%	-30.37%	142.61%	-	-
Horiz. %	20.28%	29.31%	127.27%	255.29%	168.93%	242.61%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Equity
Net Worth	105,098	87,950	87,941	91,764	91,165	88,095	88,235	12.33%
YoY %	19.50%	0.01%	-4.17%	0.66%	3.48%	-0.16%	-	-
Horiz. %	119.11%	99.68%	99.67%	104.00%	103.32%	99.84%	100.00%	-
NOSH	43,974	43,975	43,970	43,906	44,041	44,047	44,117	-0.21%
YoY %	-0.00%	0.01%	0.15%	-0.31%	-0.01%	-0.16%	-	-
Horiz. %	99.68%	99.68%	99.67%	99.52%	99.83%	99.84%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Ratio Analysis
NP Margin	6.93%	5.96%	4.79%	2.28%	3.11%	2.43%	2.90%	-
YoY %	16.28%	24.43%	110.09%	-26.69%	27.98%	-16.21%	-	-
Horiz. %	238.97%	205.52%	165.17%	78.62%	107.24%	83.79%	100.00%	-
ROE	13.99%	11.60%	8.01%	3.83%	5.82%	5.59%	6.77%	-
YoY %	20.60%	44.82%	109.14%	-34.19%	4.11%	-17.43%	-	-
Horiz. %	206.65%	171.34%	118.32%	56.57%	85.97%	82.57%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Per Share
RPS	482.16	389.17	334.76	350.17	387.37	459.97	465.87	2.31%
YoY %	23.89%	16.25%	-4.40%	-9.60%	-15.78%	-1.27%	-	-
Horiz. %	103.50%	83.54%	71.86%	75.16%	83.15%	98.73%	100.00%	-
EPS	33.44	23.20	16.02	8.00	12.05	11.18	13.53	82.50%
YoY %	44.14%	44.82%	100.25%	-33.61%	7.78%	-17.37%	-	-
Horiz. %	247.15%	171.47%	118.40%	59.13%	89.06%	82.63%	100.00%	-
DPS	1.00	1.00	3.00	3.00	3.00	4.00	2.00	-36.92%
YoY %	0.00%	-66.67%	0.00%	0.00%	-25.00%	100.00%	-	-
Horiz. %	50.00%	50.00%	150.00%	150.00%	150.00%	200.00%	100.00%	-
NAPS	2.39	2.00	2.00	2.09	2.07	2.00	2.00	12.57%
YoY %	19.50%	0.00%	-4.31%	0.97%	3.50%	0.00%	-	-
Horiz. %	119.50%	100.00%	100.00%	104.50%	103.50%	100.00%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 43,906
RPS	8.35	6.74	5.79	6.05	6.72	7.97	8.09	2.12%
YoY %	23.89%	16.41%	-4.30%	-9.97%	-15.68%	-1.48%	-	-
Horiz. %	103.21%	83.31%	71.57%	74.78%	83.07%	98.52%	100.00%	-
EPS	0.58	0.40	0.28	0.14	0.21	0.19	0.23	84.95%
YoY %	45.00%	42.86%	100.00%	-33.33%	10.53%	-17.39%	-	-
Horiz. %	252.17%	173.91%	121.74%	60.87%	91.30%	82.61%	100.00%	-
DPS	0.02	0.02	0.05	0.05	0.05	0.07	0.03	-23.62%
YoY %	0.00%	-60.00%	0.00%	0.00%	-28.57%	133.33%	-	-
Horiz. %	66.67%	66.67%	166.67%	166.67%	166.67%	233.33%	100.00%	-
NAPS	0.0414	0.0346	0.0346	0.0361	0.0359	0.0347	0.0347	12.45%
YoY %	19.65%	0.00%	-4.16%	0.56%	3.46%	0.00%	-	-
Horiz. %	119.31%	99.71%	99.71%	104.03%	103.46%	100.00%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-11.11%	5.88%	54.55%	10.00%	11.11%	-25.00%	-	-
Horiz. %	133.33%	150.00%	141.67%	91.67%	83.33%	75.00%	100.00%	-
P/EPS	2.30	2.97	3.50	4.63	3.24	3.67	4.14	-32.34%
YoY %	-22.56%	-15.14%	-24.41%	42.90%	-11.72%	-11.35%	-	-
Horiz. %	55.56%	71.74%	84.54%	111.84%	78.26%	88.65%	100.00%	-
EY	43.42	33.62	28.61	21.61	30.90	27.27	24.16	47.66%
YoY %	29.15%	17.51%	32.39%	-30.06%	13.31%	12.87%	-	-
Horiz. %	179.72%	139.16%	118.42%	89.45%	127.90%	112.87%	100.00%	-
DY	1.30	1.45	5.36	8.11	7.69	9.76	3.57	-48.91%
YoY %	-10.34%	-72.95%	-33.91%	5.46%	-21.21%	173.39%	-	-
Horiz. %	36.41%	40.62%	150.14%	227.17%	215.41%	273.39%	100.00%	-
P/NAPS	0.32	0.35	0.28	0.18	0.19	0.21	0.28	9.28%
YoY %	-8.57%	25.00%	55.56%	-5.26%	-9.52%	-25.00%	-	-
Horiz. %	114.29%	125.00%	100.00%	64.29%	67.86%	75.00%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Announcement Date
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%
YoY %	44.44%	12.50%	33.33%	33.33%	0.00%	0.00%	-	-
Horiz. %	288.89%	200.00%	177.78%	133.33%	100.00%	100.00%	100.00%	-
P/EPS	3.68	3.06	3.43	5.25	2.90	3.67	3.18	10.19%
YoY %	20.26%	-10.79%	-34.67%	81.03%	-20.98%	15.41%	-	-
Horiz. %	115.72%	96.23%	107.86%	165.09%	91.19%	115.41%	100.00%	-
EY	27.18	32.68	29.13	19.04	34.43	27.27	31.47	-9.28%
YoY %	-16.83%	12.19%	52.99%	-44.70%	26.26%	-13.35%	-	-
Horiz. %	86.37%	103.84%	92.56%	60.50%	109.41%	86.65%	100.00%	-
DY	0.81	1.41	5.45	7.14	8.57	9.76	4.65	-68.71%
YoY %	-42.55%	-74.13%	-23.67%	-16.69%	-12.19%	109.89%	-	-
Horiz. %	17.42%	30.32%	117.20%	153.55%	184.30%	209.89%	100.00%	-
P/NAPS	0.51	0.36	0.28	0.20	0.17	0.21	0.22	74.89%
YoY %	41.67%	28.57%	40.00%	17.65%	-19.05%	-4.55%	-	-
Horiz. %	231.82%	163.64%	127.27%	90.91%	77.27%	95.45%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos