[MAHSING] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
02-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 61.41%
YoY- 104.82%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 452,961 361,354 352,023 251,502 138,444 137,907 115,715 25.52%
PBT 88,244 67,525 50,667 25,875 12,897 6,222 3,331 72.61%
Tax -26,474 -19,315 -15,230 -7,613 -3,981 -2,201 863 -
NP 61,770 48,210 35,437 18,262 8,916 4,021 4,194 56.53%
-
NP to SH 60,759 48,113 34,132 18,262 8,916 4,021 4,194 56.10%
-
Tax Rate 30.00% 28.60% 30.06% 29.42% 30.87% 35.37% -25.91% -
Total Cost 391,191 313,144 316,586 233,240 129,528 133,886 111,521 23.25%
-
Net Worth 511,984 291,638 242,348 179,358 99,408 89,746 85,286 34.79%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - 439 - - -
Div Payout % - - - - 4.93% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 511,984 291,638 242,348 179,358 99,408 89,746 85,286 34.79%
NOSH 522,433 148,040 145,119 125,425 43,986 43,993 43,962 51.03%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 13.64% 13.34% 10.07% 7.26% 6.44% 2.92% 3.62% -
ROE 11.87% 16.50% 14.08% 10.18% 8.97% 4.48% 4.92% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 86.70 244.09 242.58 200.52 314.74 313.47 263.21 -16.88%
EPS 11.63 32.50 23.52 14.56 20.27 9.14 9.54 3.35%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.98 1.97 1.67 1.43 2.26 2.04 1.94 -10.75%
Adjusted Per Share Value based on latest NOSH - 125,415
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 17.73 14.14 13.78 9.84 5.42 5.40 4.53 25.52%
EPS 2.38 1.88 1.34 0.71 0.35 0.16 0.16 56.79%
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.2004 0.1141 0.0948 0.0702 0.0389 0.0351 0.0334 34.78%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.89 1.38 0.77 0.56 0.69 0.41 0.36 -
P/RPS 2.18 0.57 0.32 0.28 0.22 0.13 0.14 57.99%
P/EPS 16.25 4.25 3.27 3.85 3.40 4.49 3.77 27.55%
EY 6.15 23.55 30.55 26.00 29.38 22.29 26.50 -21.59%
DY 0.00 0.00 0.00 0.00 1.45 0.00 0.00 -
P/NAPS 1.93 0.70 0.46 0.39 0.31 0.20 0.19 47.13%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 16/11/06 14/11/05 02/11/04 21/11/03 25/11/02 08/11/01 -
Price 1.88 1.66 0.75 0.69 0.71 0.41 0.38 -
P/RPS 2.17 0.68 0.31 0.34 0.23 0.13 0.14 57.86%
P/EPS 16.17 5.11 3.19 4.74 3.50 4.49 3.98 26.30%
EY 6.19 19.58 31.36 21.10 28.55 22.29 25.11 -20.80%
DY 0.00 0.00 0.00 0.00 1.41 0.00 0.00 -
P/NAPS 1.92 0.84 0.45 0.48 0.31 0.20 0.20 45.75%

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