[MAHSING] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
14-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 70.13%
YoY- 86.9%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 499,979 452,961 361,354 352,023 251,502 138,444 137,907 23.92%
PBT 109,213 88,244 67,525 50,667 25,875 12,897 6,222 61.13%
Tax -32,717 -26,474 -19,315 -15,230 -7,613 -3,981 -2,201 56.74%
NP 76,496 61,770 48,210 35,437 18,262 8,916 4,021 63.31%
-
NP to SH 76,092 60,759 48,113 34,132 18,262 8,916 4,021 63.16%
-
Tax Rate 29.96% 30.00% 28.60% 30.06% 29.42% 30.87% 35.37% -
Total Cost 423,483 391,191 313,144 316,586 233,240 129,528 133,886 21.13%
-
Net Worth 666,272 511,984 291,638 242,348 179,358 99,408 89,746 39.62%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - 439 - -
Div Payout % - - - - - 4.93% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 666,272 511,984 291,638 242,348 179,358 99,408 89,746 39.62%
NOSH 622,684 522,433 148,040 145,119 125,425 43,986 43,993 55.46%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 15.30% 13.64% 13.34% 10.07% 7.26% 6.44% 2.92% -
ROE 11.42% 11.87% 16.50% 14.08% 10.18% 8.97% 4.48% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 80.29 86.70 244.09 242.58 200.52 314.74 313.47 -20.29%
EPS 12.22 11.63 32.50 23.52 14.56 20.27 9.14 4.95%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.07 0.98 1.97 1.67 1.43 2.26 2.04 -10.18%
Adjusted Per Share Value based on latest NOSH - 145,201
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 19.68 17.83 14.22 13.86 9.90 5.45 5.43 23.91%
EPS 3.00 2.39 1.89 1.34 0.72 0.35 0.16 62.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.2623 0.2015 0.1148 0.0954 0.0706 0.0391 0.0353 39.64%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.45 1.89 1.38 0.77 0.56 0.69 0.41 -
P/RPS 1.81 2.18 0.57 0.32 0.28 0.22 0.13 55.04%
P/EPS 11.87 16.25 4.25 3.27 3.85 3.40 4.49 17.57%
EY 8.43 6.15 23.55 30.55 26.00 29.38 22.29 -14.94%
DY 0.00 0.00 0.00 0.00 0.00 1.45 0.00 -
P/NAPS 1.36 1.93 0.70 0.46 0.39 0.31 0.20 37.60%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 27/11/07 16/11/06 14/11/05 02/11/04 21/11/03 25/11/02 -
Price 1.56 1.88 1.66 0.75 0.69 0.71 0.41 -
P/RPS 1.94 2.17 0.68 0.31 0.34 0.23 0.13 56.84%
P/EPS 12.77 16.17 5.11 3.19 4.74 3.50 4.49 19.01%
EY 7.83 6.19 19.58 31.36 21.10 28.55 22.29 -15.98%
DY 0.00 0.00 0.00 0.00 0.00 1.41 0.00 -
P/NAPS 1.46 1.92 0.84 0.45 0.48 0.31 0.20 39.23%

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