[MAHSING] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 77.93%
YoY- 121.74%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 361,354 352,023 251,502 138,444 137,907 115,715 100,852 23.68%
PBT 67,525 50,667 25,875 12,897 6,222 3,331 3,259 65.69%
Tax -19,315 -15,230 -7,613 -3,981 -2,201 863 229 -
NP 48,210 35,437 18,262 8,916 4,021 4,194 3,488 54.88%
-
NP to SH 48,113 34,132 18,262 8,916 4,021 4,194 3,488 54.83%
-
Tax Rate 28.60% 30.06% 29.42% 30.87% 35.37% -25.91% -7.03% -
Total Cost 313,144 316,586 233,240 129,528 133,886 111,521 97,364 21.48%
-
Net Worth 291,638 242,348 179,358 99,408 89,746 85,286 74,052 25.65%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - 439 - - - -
Div Payout % - - - 4.93% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 291,638 242,348 179,358 99,408 89,746 85,286 74,052 25.65%
NOSH 148,040 145,119 125,425 43,986 43,993 43,962 43,984 22.40%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 13.34% 10.07% 7.26% 6.44% 2.92% 3.62% 3.46% -
ROE 16.50% 14.08% 10.18% 8.97% 4.48% 4.92% 4.71% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 244.09 242.58 200.52 314.74 313.47 263.21 229.29 1.04%
EPS 32.50 23.52 14.56 20.27 9.14 9.54 7.93 26.48%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.97 1.67 1.43 2.26 2.04 1.94 1.6836 2.65%
Adjusted Per Share Value based on latest NOSH - 43,975
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 14.22 13.86 9.90 5.45 5.43 4.55 3.97 23.68%
EPS 1.89 1.34 0.72 0.35 0.16 0.17 0.14 54.27%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.1148 0.0954 0.0706 0.0391 0.0353 0.0336 0.0291 25.68%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.38 0.77 0.56 0.69 0.41 0.36 0.51 -
P/RPS 0.57 0.32 0.28 0.22 0.13 0.14 0.22 17.18%
P/EPS 4.25 3.27 3.85 3.40 4.49 3.77 6.43 -6.66%
EY 23.55 30.55 26.00 29.38 22.29 26.50 15.55 7.15%
DY 0.00 0.00 0.00 1.45 0.00 0.00 0.00 -
P/NAPS 0.70 0.46 0.39 0.31 0.20 0.19 0.30 15.15%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 16/11/06 14/11/05 02/11/04 21/11/03 25/11/02 08/11/01 24/11/00 -
Price 1.66 0.75 0.69 0.71 0.41 0.38 0.44 -
P/RPS 0.68 0.31 0.34 0.23 0.13 0.14 0.19 23.66%
P/EPS 5.11 3.19 4.74 3.50 4.49 3.98 5.55 -1.36%
EY 19.58 31.36 21.10 28.55 22.29 25.11 18.02 1.39%
DY 0.00 0.00 0.00 1.41 0.00 0.00 0.00 -
P/NAPS 0.84 0.45 0.48 0.31 0.20 0.20 0.26 21.57%

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