[MAHSING] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
14-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 345.82%
YoY- 44.58%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 243,437 217,598 141,839 79,910 103,315 78,196 67,895 23.70%
PBT 44,385 30,218 16,063 6,651 5,043 1,070 2,099 66.25%
Tax -12,878 -9,602 -4,749 -1,640 -1,577 1,332 -640 64.88%
NP 31,507 20,616 11,314 5,011 3,466 2,402 1,459 66.83%
-
NP to SH 31,379 20,062 11,314 5,011 3,466 2,402 1,459 66.72%
-
Tax Rate 29.01% 31.78% 29.56% 24.66% 31.27% -124.49% 30.49% -
Total Cost 211,930 196,982 130,525 74,899 99,849 75,794 66,436 21.31%
-
Net Worth 285,396 235,169 160,637 95,908 89,728 82,943 72,079 25.76%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 285,396 235,169 160,637 95,908 89,728 82,943 72,079 25.76%
NOSH 146,357 145,166 115,566 43,994 43,984 43,992 43,945 22.19%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 12.94% 9.47% 7.98% 6.27% 3.35% 3.07% 2.15% -
ROE 10.99% 8.53% 7.04% 5.22% 3.86% 2.90% 2.02% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 166.33 149.90 122.73 181.64 234.89 177.75 154.50 1.23%
EPS 21.44 13.82 9.79 11.39 7.88 5.46 3.32 36.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.62 1.39 2.18 2.04 1.8854 1.6402 2.92%
Adjusted Per Share Value based on latest NOSH - 43,970
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 9.53 8.52 5.55 3.13 4.04 3.06 2.66 23.68%
EPS 1.23 0.79 0.44 0.20 0.14 0.09 0.06 65.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1117 0.092 0.0629 0.0375 0.0351 0.0325 0.0282 25.77%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.05 0.69 0.67 0.56 0.56 0.30 0.59 -
P/RPS 0.63 0.46 0.55 0.31 0.24 0.17 0.38 8.78%
P/EPS 4.90 4.99 6.84 4.92 7.11 5.49 17.77 -19.31%
EY 20.42 20.03 14.61 20.34 14.07 18.20 5.63 23.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.43 0.48 0.26 0.27 0.16 0.36 6.98%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 15/08/06 18/08/05 10/08/04 14/08/03 09/08/02 29/08/01 29/08/00 -
Price 1.30 0.75 0.58 0.55 0.43 0.43 0.61 -
P/RPS 0.78 0.50 0.47 0.30 0.18 0.24 0.39 12.24%
P/EPS 6.06 5.43 5.92 4.83 5.46 7.88 18.37 -16.86%
EY 16.49 18.43 16.88 20.71 18.33 12.70 5.44 20.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.46 0.42 0.25 0.21 0.23 0.37 10.39%

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