[MAHSING] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
10-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 4.07%
YoY- 125.78%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 572,196 486,874 435,196 283,678 159,820 206,630 156,392 24.12%
PBT 108,122 88,770 60,436 32,126 13,302 10,086 2,140 92.21%
Tax -30,034 -25,756 -19,204 -9,498 -3,280 -3,154 2,664 -
NP 78,088 63,014 41,232 22,628 10,022 6,932 4,804 59.12%
-
NP to SH 76,670 62,758 40,124 22,628 10,022 6,932 4,804 58.63%
-
Tax Rate 27.78% 29.01% 31.78% 29.56% 24.66% 31.27% -124.49% -
Total Cost 494,108 423,860 393,964 261,050 149,798 199,698 151,588 21.75%
-
Net Worth 563,193 285,396 235,169 160,637 95,908 89,728 82,943 37.58%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 563,193 285,396 235,169 160,637 95,908 89,728 82,943 37.58%
NOSH 473,271 146,357 145,166 115,566 43,994 43,984 43,992 48.55%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 13.65% 12.94% 9.47% 7.98% 6.27% 3.35% 3.07% -
ROE 13.61% 21.99% 17.06% 14.09% 10.45% 7.73% 5.79% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 120.90 332.66 299.79 245.47 363.27 469.78 355.50 -16.44%
EPS 16.20 42.88 27.64 19.58 22.78 15.76 10.92 6.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.95 1.62 1.39 2.18 2.04 1.8854 -7.37%
Adjusted Per Share Value based on latest NOSH - 115,481
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 22.39 19.05 17.03 11.10 6.25 8.09 6.12 24.11%
EPS 3.00 2.46 1.57 0.89 0.39 0.27 0.19 58.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2204 0.1117 0.092 0.0629 0.0375 0.0351 0.0325 37.55%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.53 1.05 0.69 0.67 0.56 0.56 0.30 -
P/RPS 2.09 0.32 0.23 0.27 0.15 0.12 0.08 72.21%
P/EPS 15.62 2.45 2.50 3.42 2.46 3.55 2.75 33.55%
EY 6.40 40.84 40.06 29.22 40.68 28.14 36.40 -25.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 0.54 0.43 0.48 0.26 0.27 0.16 53.91%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 15/08/06 18/08/05 10/08/04 14/08/03 09/08/02 29/08/01 -
Price 1.96 1.30 0.75 0.58 0.55 0.43 0.43 -
P/RPS 1.62 0.39 0.25 0.24 0.15 0.09 0.12 54.27%
P/EPS 12.10 3.03 2.71 2.96 2.41 2.73 3.94 20.55%
EY 8.27 32.98 36.85 33.76 41.42 36.65 25.40 -17.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.67 0.46 0.42 0.25 0.21 0.23 38.85%

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