[MAHSING] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -1.01%
YoY- 0.25%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 473,491 356,455 212,027 170,603 179,503 132,529 154,648 -1.18%
PBT 69,620 38,841 21,171 8,469 5,796 -1,881 2,346 -3.54%
Tax -19,896 -13,779 -6,468 -3,162 -502 2,522 2,134 -
NP 49,724 25,062 14,703 5,307 5,294 641 4,480 -2.52%
-
NP to SH 48,346 25,062 14,703 5,307 5,294 641 4,480 -2.49%
-
Tax Rate 28.58% 35.48% 30.55% 37.34% 8.66% - -90.96% -
Total Cost 423,767 331,393 197,324 165,296 174,209 131,888 150,168 -1.09%
-
Net Worth 255,448 195,655 105,115 91,014 86,621 72,410 69,880 -1.36%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 17,416 5,634 - 439 - - - -100.00%
Div Payout % 36.03% 22.48% - 8.29% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 255,448 195,655 105,115 91,014 86,621 72,410 69,880 -1.36%
NOSH 145,141 130,437 43,981 43,968 43,970 43,884 43,958 -1.26%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 10.50% 7.03% 6.93% 3.11% 2.95% 0.48% 2.90% -
ROE 18.93% 12.81% 13.99% 5.83% 6.11% 0.89% 6.41% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 326.23 273.28 482.08 388.01 408.24 301.99 351.81 0.08%
EPS 33.31 19.22 33.43 12.07 12.04 1.46 10.19 -1.25%
DPS 12.00 4.32 0.00 1.00 0.00 0.00 0.00 -100.00%
NAPS 1.76 1.50 2.39 2.07 1.97 1.65 1.5897 -0.10%
Adjusted Per Share Value based on latest NOSH - 44,041
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 18.53 13.95 8.30 6.68 7.02 5.19 6.05 -1.18%
EPS 1.89 0.98 0.58 0.21 0.21 0.03 0.18 -2.46%
DPS 0.68 0.22 0.00 0.02 0.00 0.00 0.00 -100.00%
NAPS 0.10 0.0766 0.0411 0.0356 0.0339 0.0283 0.0273 -1.37%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.74 0.77 0.77 0.39 0.50 0.40 0.00 -
P/RPS 0.23 0.28 0.16 0.10 0.12 0.13 0.00 -100.00%
P/EPS 2.22 4.01 2.30 3.23 4.15 27.39 0.00 -100.00%
EY 45.01 24.95 43.42 30.95 24.08 3.65 0.00 -100.00%
DY 16.22 5.61 0.00 2.56 0.00 0.00 0.00 -100.00%
P/NAPS 0.42 0.51 0.32 0.19 0.25 0.24 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 28/02/05 27/02/04 26/02/03 27/02/02 27/02/01 28/02/00 -
Price 0.90 0.88 1.23 0.35 0.41 0.35 0.90 -
P/RPS 0.28 0.32 0.26 0.09 0.10 0.12 0.26 -0.07%
P/EPS 2.70 4.58 3.68 2.90 3.41 23.96 8.83 1.26%
EY 37.01 21.83 27.18 34.49 29.37 4.17 11.32 -1.25%
DY 13.33 4.91 0.00 2.86 0.00 0.00 0.00 -100.00%
P/NAPS 0.51 0.59 0.51 0.17 0.21 0.21 0.57 0.11%

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