[MAHSING] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
14-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 13.42%
YoY- 86.9%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 666,638 603,948 481,805 469,364 335,336 184,592 183,876 23.92%
PBT 145,617 117,658 90,033 67,556 34,500 17,196 8,296 61.13%
Tax -43,622 -35,298 -25,753 -20,306 -10,150 -5,308 -2,934 56.74%
NP 101,994 82,360 64,280 47,249 24,349 11,888 5,361 63.31%
-
NP to SH 101,456 81,012 64,150 45,509 24,349 11,888 5,361 63.17%
-
Tax Rate 29.96% 30.00% 28.60% 30.06% 29.42% 30.87% 35.37% -
Total Cost 564,644 521,588 417,525 422,114 310,986 172,704 178,514 21.13%
-
Net Worth 666,272 511,984 291,638 242,348 179,358 99,408 89,746 39.62%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - 586 - -
Div Payout % - - - - - 4.93% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 666,272 511,984 291,638 242,348 179,358 99,408 89,746 39.62%
NOSH 622,684 522,433 148,040 145,119 125,425 43,986 43,993 55.46%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 15.30% 13.64% 13.34% 10.07% 7.26% 6.44% 2.92% -
ROE 15.23% 15.82% 22.00% 18.78% 13.58% 11.96% 5.97% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 107.06 115.60 325.46 323.43 267.36 419.66 417.96 -20.29%
EPS 16.29 15.51 43.33 31.36 19.41 27.03 12.19 4.94%
DPS 0.00 0.00 0.00 0.00 0.00 1.33 0.00 -
NAPS 1.07 0.98 1.97 1.67 1.43 2.26 2.04 -10.18%
Adjusted Per Share Value based on latest NOSH - 145,201
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 26.24 23.77 18.96 18.47 13.20 7.27 7.24 23.91%
EPS 3.99 3.19 2.53 1.79 0.96 0.47 0.21 63.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.2623 0.2015 0.1148 0.0954 0.0706 0.0391 0.0353 39.64%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.45 1.89 1.38 0.77 0.56 0.69 0.41 -
P/RPS 1.35 1.63 0.42 0.24 0.21 0.16 0.10 54.24%
P/EPS 8.90 12.19 3.18 2.46 2.88 2.55 3.36 17.60%
EY 11.24 8.20 31.40 40.73 34.67 39.17 29.72 -14.94%
DY 0.00 0.00 0.00 0.00 0.00 1.93 0.00 -
P/NAPS 1.36 1.93 0.70 0.46 0.39 0.31 0.20 37.60%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 27/11/07 16/11/06 14/11/05 02/11/04 21/11/03 25/11/02 -
Price 1.56 1.88 1.66 0.75 0.69 0.71 0.41 -
P/RPS 1.46 1.63 0.51 0.23 0.26 0.17 0.10 56.27%
P/EPS 9.57 12.12 3.83 2.39 3.55 2.63 3.36 19.04%
EY 10.44 8.25 26.10 41.81 28.14 38.07 29.72 -15.98%
DY 0.00 0.00 0.00 0.00 0.00 1.88 0.00 -
P/NAPS 1.46 1.92 0.84 0.45 0.48 0.31 0.20 39.23%

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