[MAHSING] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 29.33%
YoY- 441.58%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 356,455 325,085 273,956 243,593 212,027 171,140 147,198 79.84%
PBT 38,841 34,149 30,583 26,979 21,171 15,144 10,077 144.82%
Tax -13,779 -10,100 -9,577 -7,964 -6,468 -4,942 -3,033 173.04%
NP 25,062 24,049 21,006 19,015 14,703 10,202 7,044 132.16%
-
NP to SH 25,062 24,049 21,006 19,015 14,703 10,202 7,044 132.16%
-
Tax Rate 35.48% 29.58% 31.31% 29.52% 30.55% 32.63% 30.10% -
Total Cost 331,393 301,036 252,950 224,578 197,324 160,938 140,154 77.02%
-
Net Worth 193,023 179,343 160,519 110,741 105,098 87,950 87,941 68.49%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 5,634 - 439 439 439 440 1,321 161.83%
Div Payout % 22.48% - 2.09% 2.31% 2.99% 4.32% 18.76% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 193,023 179,343 160,519 110,741 105,098 87,950 87,941 68.49%
NOSH 130,421 125,415 115,481 45,950 43,974 43,975 43,970 105.76%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 7.03% 7.40% 7.67% 7.81% 6.93% 5.96% 4.79% -
ROE 12.98% 13.41% 13.09% 17.17% 13.99% 11.60% 8.01% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 273.31 259.21 237.23 530.12 482.16 389.17 334.76 -12.59%
EPS 19.22 19.18 18.19 41.38 33.44 23.20 16.02 12.84%
DPS 4.32 0.00 0.38 0.96 1.00 1.00 3.00 27.37%
NAPS 1.48 1.43 1.39 2.41 2.39 2.00 2.00 -18.11%
Adjusted Per Share Value based on latest NOSH - 45,950
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 13.95 12.72 10.72 9.53 8.30 6.70 5.76 79.86%
EPS 0.98 0.94 0.82 0.74 0.58 0.40 0.28 129.64%
DPS 0.22 0.00 0.02 0.02 0.02 0.02 0.05 167.31%
NAPS 0.0755 0.0702 0.0628 0.0433 0.0411 0.0344 0.0344 68.48%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.77 0.56 0.67 1.60 0.77 0.69 0.56 -
P/RPS 0.28 0.22 0.28 0.30 0.16 0.18 0.17 39.25%
P/EPS 4.01 2.92 3.68 3.87 2.30 2.97 3.50 9.44%
EY 24.96 34.24 27.15 25.86 43.42 33.62 28.61 -8.65%
DY 5.61 0.00 0.57 0.60 1.30 1.45 5.36 3.07%
P/NAPS 0.52 0.39 0.48 0.66 0.32 0.35 0.28 50.80%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 02/11/04 10/08/04 25/05/04 27/02/04 21/11/03 14/08/03 -
Price 0.88 0.69 0.58 0.67 1.23 0.71 0.55 -
P/RPS 0.32 0.27 0.24 0.13 0.26 0.18 0.16 58.40%
P/EPS 4.58 3.60 3.19 1.62 3.68 3.06 3.43 21.15%
EY 21.84 27.79 31.36 61.76 27.18 32.68 29.13 -17.39%
DY 4.91 0.00 0.66 1.43 0.81 1.41 5.45 -6.69%
P/NAPS 0.59 0.48 0.42 0.28 0.51 0.36 0.28 63.98%

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