[MAHSING] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -22.66%
YoY- -4.12%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 469,364 335,336 184,592 183,876 154,286 134,469 175,440 -1.04%
PBT 67,556 34,500 17,196 8,296 4,441 4,345 1,502 -3.96%
Tax -20,306 -10,150 -5,308 -2,934 1,150 305 268 -
NP 47,249 24,349 11,888 5,361 5,592 4,650 1,770 -3.43%
-
NP to SH 45,509 24,349 11,888 5,361 5,592 4,650 1,770 -3.39%
-
Tax Rate 30.06% 29.42% 30.87% 35.37% -25.90% -7.02% -17.84% -
Total Cost 422,114 310,986 172,704 178,514 148,694 129,818 173,669 -0.93%
-
Net Worth 242,348 179,358 99,408 89,746 85,286 74,052 66,646 -1.36%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - 586 - - - - -
Div Payout % - - 4.93% - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 242,348 179,358 99,408 89,746 85,286 74,052 66,646 -1.36%
NOSH 145,119 125,425 43,986 43,993 43,962 43,984 43,973 -1.26%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 10.07% 7.26% 6.44% 2.92% 3.62% 3.46% 1.01% -
ROE 18.78% 13.58% 11.96% 5.97% 6.56% 6.28% 2.66% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 323.43 267.36 419.66 417.96 350.95 305.72 398.97 0.22%
EPS 31.36 19.41 27.03 12.19 12.72 10.57 4.03 -2.15%
DPS 0.00 0.00 1.33 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.43 2.26 2.04 1.94 1.6836 1.5156 -0.10%
Adjusted Per Share Value based on latest NOSH - 44,047
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 18.37 13.12 7.22 7.20 6.04 5.26 6.87 -1.04%
EPS 1.78 0.95 0.47 0.21 0.22 0.18 0.07 -3.38%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.0948 0.0702 0.0389 0.0351 0.0334 0.029 0.0261 -1.36%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.77 0.56 0.69 0.41 0.36 0.51 0.00 -
P/RPS 0.24 0.21 0.16 0.10 0.10 0.17 0.00 -100.00%
P/EPS 2.46 2.88 2.55 3.36 2.83 4.82 0.00 -100.00%
EY 40.73 34.67 39.17 29.72 35.33 20.73 0.00 -100.00%
DY 0.00 0.00 1.93 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.31 0.20 0.19 0.30 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 14/11/05 02/11/04 21/11/03 25/11/02 08/11/01 24/11/00 25/11/99 -
Price 0.75 0.69 0.71 0.41 0.38 0.44 0.00 -
P/RPS 0.23 0.26 0.17 0.10 0.11 0.14 0.00 -100.00%
P/EPS 2.39 3.55 2.63 3.36 2.99 4.16 0.00 -100.00%
EY 41.81 28.14 38.07 29.72 33.47 24.03 0.00 -100.00%
DY 0.00 0.00 1.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.31 0.20 0.20 0.26 0.00 -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
Post a Comment