[MAHSING] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 6.23%
YoY- 92.91%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 651,639 573,365 495,625 473,491 356,455 212,027 170,603 25.00%
PBT 136,006 117,705 93,284 69,620 38,841 21,171 8,469 58.77%
Tax -43,058 -35,447 -27,594 -19,896 -13,779 -6,468 -3,162 54.46%
NP 92,948 82,258 65,690 49,724 25,062 14,703 5,307 61.08%
-
NP to SH 93,168 81,126 65,370 48,346 25,062 14,703 5,307 61.14%
-
Tax Rate 31.66% 30.12% 29.58% 28.58% 35.48% 30.55% 37.34% -
Total Cost 558,691 491,107 429,935 423,767 331,393 197,324 165,296 22.48%
-
Net Worth 685,975 552,883 129,177 255,448 195,655 105,115 91,014 39.98%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 49,889 43,792 8,942 17,416 5,634 - 439 119.92%
Div Payout % 53.55% 53.98% 13.68% 36.03% 22.48% - 8.29% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 685,975 552,883 129,177 255,448 195,655 105,115 91,014 39.98%
NOSH 623,614 547,408 149,044 145,141 130,437 43,981 43,968 55.52%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 14.26% 14.35% 13.25% 10.50% 7.03% 6.93% 3.11% -
ROE 13.58% 14.67% 50.60% 18.93% 12.81% 13.99% 5.83% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 104.49 104.74 332.53 326.23 273.28 482.08 388.01 -19.62%
EPS 14.94 14.82 17.03 33.31 19.22 33.43 12.07 3.61%
DPS 8.00 8.00 6.00 12.00 4.32 0.00 1.00 41.37%
NAPS 1.10 1.01 0.8667 1.76 1.50 2.39 2.07 -9.99%
Adjusted Per Share Value based on latest NOSH - 145,194
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 25.65 22.57 19.51 18.64 14.03 8.35 6.72 24.98%
EPS 3.67 3.19 2.57 1.90 0.99 0.58 0.21 61.02%
DPS 1.96 1.72 0.35 0.69 0.22 0.00 0.02 114.56%
NAPS 0.27 0.2176 0.0508 0.1005 0.077 0.0414 0.0358 39.99%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.60 1.92 1.68 0.74 0.77 0.77 0.39 -
P/RPS 1.53 1.83 0.51 0.23 0.28 0.16 0.10 57.49%
P/EPS 10.71 12.96 3.83 2.22 4.01 2.30 3.23 22.09%
EY 9.34 7.72 26.11 45.01 24.95 43.42 30.95 -18.08%
DY 5.00 4.17 3.57 16.22 5.61 0.00 2.56 11.79%
P/NAPS 1.45 1.90 1.94 0.42 0.51 0.32 0.19 40.27%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 28/02/08 28/02/07 23/02/06 28/02/05 27/02/04 26/02/03 -
Price 1.59 1.84 2.36 0.90 0.88 1.23 0.35 -
P/RPS 1.52 1.76 0.71 0.28 0.32 0.26 0.09 60.10%
P/EPS 10.64 12.42 5.38 2.70 4.58 3.68 2.90 24.16%
EY 9.40 8.05 18.58 37.01 21.83 27.18 34.49 -19.46%
DY 5.03 4.35 2.54 13.33 4.91 0.00 2.86 9.85%
P/NAPS 1.45 1.82 2.72 0.51 0.59 0.51 0.17 42.89%

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