[MAHSING] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
02-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 7.61%
YoY- 104.82%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 603,948 481,805 469,364 335,336 184,592 183,876 154,286 25.52%
PBT 117,658 90,033 67,556 34,500 17,196 8,296 4,441 72.61%
Tax -35,298 -25,753 -20,306 -10,150 -5,308 -2,934 1,150 -
NP 82,360 64,280 47,249 24,349 11,888 5,361 5,592 56.53%
-
NP to SH 81,012 64,150 45,509 24,349 11,888 5,361 5,592 56.10%
-
Tax Rate 30.00% 28.60% 30.06% 29.42% 30.87% 35.37% -25.90% -
Total Cost 521,588 417,525 422,114 310,986 172,704 178,514 148,694 23.25%
-
Net Worth 511,984 291,638 242,348 179,358 99,408 89,746 85,286 34.79%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - 586 - - -
Div Payout % - - - - 4.93% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 511,984 291,638 242,348 179,358 99,408 89,746 85,286 34.79%
NOSH 522,433 148,040 145,119 125,425 43,986 43,993 43,962 51.03%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 13.64% 13.34% 10.07% 7.26% 6.44% 2.92% 3.62% -
ROE 15.82% 22.00% 18.78% 13.58% 11.96% 5.97% 6.56% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 115.60 325.46 323.43 267.36 419.66 417.96 350.95 -16.88%
EPS 15.51 43.33 31.36 19.41 27.03 12.19 12.72 3.35%
DPS 0.00 0.00 0.00 0.00 1.33 0.00 0.00 -
NAPS 0.98 1.97 1.67 1.43 2.26 2.04 1.94 -10.75%
Adjusted Per Share Value based on latest NOSH - 125,415
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 23.63 18.85 18.37 13.12 7.22 7.20 6.04 25.51%
EPS 3.17 2.51 1.78 0.95 0.47 0.21 0.22 55.96%
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.2004 0.1141 0.0948 0.0702 0.0389 0.0351 0.0334 34.78%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.89 1.38 0.77 0.56 0.69 0.41 0.36 -
P/RPS 1.63 0.42 0.24 0.21 0.16 0.10 0.10 59.19%
P/EPS 12.19 3.18 2.46 2.88 2.55 3.36 2.83 27.54%
EY 8.20 31.40 40.73 34.67 39.17 29.72 35.33 -21.59%
DY 0.00 0.00 0.00 0.00 1.93 0.00 0.00 -
P/NAPS 1.93 0.70 0.46 0.39 0.31 0.20 0.19 47.13%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 16/11/06 14/11/05 02/11/04 21/11/03 25/11/02 08/11/01 -
Price 1.88 1.66 0.75 0.69 0.71 0.41 0.38 -
P/RPS 1.63 0.51 0.23 0.26 0.17 0.10 0.11 56.69%
P/EPS 12.12 3.83 2.39 3.55 2.63 3.36 2.99 26.25%
EY 8.25 26.10 41.81 28.14 38.07 29.72 33.47 -20.80%
DY 0.00 0.00 0.00 0.00 1.88 0.00 0.00 -
P/NAPS 1.92 0.84 0.45 0.48 0.31 0.20 0.20 45.75%

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