[MAHSING] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
09-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 14.55%
YoY- 50.98%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 473,491 456,976 432,214 390,256 356,455 325,085 273,956 43.87%
PBT 69,620 63,633 52,996 46,050 38,841 34,149 30,583 72.78%
Tax -20,203 -21,703 -18,939 -17,341 -13,779 -10,100 -9,577 64.26%
NP 49,417 41,930 34,057 28,709 25,062 24,049 21,006 76.60%
-
NP to SH 48,346 40,932 33,810 28,709 25,062 24,049 21,006 74.05%
-
Tax Rate 29.02% 34.11% 35.74% 37.66% 35.48% 29.58% 31.31% -
Total Cost 424,074 415,046 398,157 361,547 331,393 301,036 252,950 40.99%
-
Net Worth 259,898 242,486 235,264 223,447 193,023 179,343 160,519 37.76%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 17,423 5,634 5,634 5,634 5,634 - 439 1055.74%
Div Payout % 36.04% 13.76% 16.66% 19.63% 22.48% - 2.09% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 259,898 242,486 235,264 223,447 193,023 179,343 160,519 37.76%
NOSH 145,194 145,201 145,224 145,095 130,421 125,415 115,481 16.44%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.44% 9.18% 7.88% 7.36% 7.03% 7.40% 7.67% -
ROE 18.60% 16.88% 14.37% 12.85% 12.98% 13.41% 13.09% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 326.11 314.72 297.62 268.96 273.31 259.21 237.23 23.56%
EPS 33.30 28.19 23.28 19.79 19.22 19.18 18.19 49.48%
DPS 12.00 3.88 3.88 3.88 4.32 0.00 0.38 892.81%
NAPS 1.79 1.67 1.62 1.54 1.48 1.43 1.39 18.31%
Adjusted Per Share Value based on latest NOSH - 145,095
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 18.64 17.99 17.01 15.36 14.03 12.80 10.78 43.91%
EPS 1.90 1.61 1.33 1.13 0.99 0.95 0.83 73.43%
DPS 0.69 0.22 0.22 0.22 0.22 0.00 0.02 952.95%
NAPS 0.1023 0.0954 0.0926 0.088 0.076 0.0706 0.0632 37.73%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.74 0.77 0.69 0.71 0.77 0.56 0.67 -
P/RPS 0.23 0.24 0.23 0.26 0.28 0.22 0.28 -12.25%
P/EPS 2.22 2.73 2.96 3.59 4.01 2.92 3.68 -28.53%
EY 45.00 36.61 33.74 27.87 24.96 34.24 27.15 39.92%
DY 16.22 5.04 5.62 5.47 5.61 0.00 0.57 826.40%
P/NAPS 0.41 0.46 0.43 0.46 0.52 0.39 0.48 -9.94%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 14/11/05 18/08/05 09/05/05 28/02/05 02/11/04 10/08/04 -
Price 0.90 0.75 0.75 0.71 0.88 0.69 0.58 -
P/RPS 0.28 0.24 0.25 0.26 0.32 0.27 0.24 10.79%
P/EPS 2.70 2.66 3.22 3.59 4.58 3.60 3.19 -10.49%
EY 37.00 37.59 31.04 27.87 21.84 27.79 31.36 11.62%
DY 13.33 5.17 5.17 5.47 4.91 0.00 0.66 637.58%
P/NAPS 0.50 0.45 0.46 0.46 0.59 0.48 0.42 12.29%

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