[MAHSING] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 47.89%
YoY- 383.63%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 566,244 372,920 402,872 267,668 141,404 208,828 131,068 27.60%
PBT 99,984 77,884 58,800 29,964 6,732 15,624 460 145.10%
Tax -27,340 -17,872 -22,468 -8,220 -2,236 -3,560 7,568 -
NP 72,644 60,012 36,332 21,744 4,496 12,064 8,028 44.33%
-
NP to SH 71,656 59,568 36,332 21,744 4,496 12,064 8,028 44.00%
-
Tax Rate 27.34% 22.95% 38.21% 27.43% 33.21% 22.79% -1,645.22% -
Total Cost 493,600 312,908 366,540 245,924 136,908 196,764 123,040 26.04%
-
Net Worth 374,826 269,971 223,447 110,741 91,764 89,248 82,568 28.66%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 374,826 269,971 223,447 110,741 91,764 89,248 82,568 28.66%
NOSH 168,840 145,146 145,095 45,950 43,906 43,965 44,013 25.10%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 12.83% 16.09% 9.02% 8.12% 3.18% 5.78% 6.13% -
ROE 19.12% 22.06% 16.26% 19.63% 4.90% 13.52% 9.72% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 335.37 256.93 277.66 582.51 322.06 474.99 297.79 1.99%
EPS 42.44 41.04 25.04 47.32 10.24 27.44 18.24 15.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 1.86 1.54 2.41 2.09 2.03 1.876 2.84%
Adjusted Per Share Value based on latest NOSH - 45,950
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 22.29 14.68 15.86 10.54 5.57 8.22 5.16 27.60%
EPS 2.82 2.34 1.43 0.86 0.18 0.47 0.32 43.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1475 0.1063 0.088 0.0436 0.0361 0.0351 0.0325 28.65%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.49 0.99 0.71 1.60 0.37 0.44 0.29 -
P/RPS 0.74 0.39 0.26 0.27 0.11 0.09 0.10 39.57%
P/EPS 5.87 2.41 2.84 3.38 3.61 1.60 1.59 24.30%
EY 17.04 41.45 35.27 29.57 27.68 62.36 62.90 -19.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.53 0.46 0.66 0.18 0.22 0.15 39.78%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 22/05/06 09/05/05 25/05/04 16/05/03 16/05/02 30/05/01 -
Price 2.48 1.10 0.71 0.67 0.42 0.76 0.32 -
P/RPS 0.74 0.43 0.26 0.12 0.13 0.16 0.11 37.37%
P/EPS 5.84 2.68 2.84 1.42 4.10 2.77 1.75 22.23%
EY 17.11 37.31 35.27 70.63 24.38 36.11 57.00 -18.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.59 0.46 0.28 0.20 0.37 0.17 36.89%

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