[MAHSING] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 64.91%
YoY- 177.05%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 495,625 473,491 356,455 212,027 170,603 179,503 132,529 24.57%
PBT 93,284 69,620 38,841 21,171 8,469 5,796 -1,881 -
Tax -27,594 -19,896 -13,779 -6,468 -3,162 -502 2,522 -
NP 65,690 49,724 25,062 14,703 5,307 5,294 641 116.24%
-
NP to SH 65,370 48,346 25,062 14,703 5,307 5,294 641 116.07%
-
Tax Rate 29.58% 28.58% 35.48% 30.55% 37.34% 8.66% - -
Total Cost 429,935 423,767 331,393 197,324 165,296 174,209 131,888 21.75%
-
Net Worth 129,177 255,448 195,655 105,115 91,014 86,621 72,410 10.12%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 8,942 17,416 5,634 - 439 - - -
Div Payout % 13.68% 36.03% 22.48% - 8.29% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 129,177 255,448 195,655 105,115 91,014 86,621 72,410 10.12%
NOSH 149,044 145,141 130,437 43,981 43,968 43,970 43,884 22.59%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 13.25% 10.50% 7.03% 6.93% 3.11% 2.95% 0.48% -
ROE 50.60% 18.93% 12.81% 13.99% 5.83% 6.11% 0.89% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 332.53 326.23 273.28 482.08 388.01 408.24 301.99 1.61%
EPS 17.03 33.31 19.22 33.43 12.07 12.04 1.46 50.56%
DPS 6.00 12.00 4.32 0.00 1.00 0.00 0.00 -
NAPS 0.8667 1.76 1.50 2.39 2.07 1.97 1.65 -10.17%
Adjusted Per Share Value based on latest NOSH - 43,974
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 19.40 18.53 13.95 8.30 6.68 7.02 5.19 24.56%
EPS 2.56 1.89 0.98 0.58 0.21 0.21 0.03 109.75%
DPS 0.35 0.68 0.22 0.00 0.02 0.00 0.00 -
NAPS 0.0506 0.10 0.0766 0.0411 0.0356 0.0339 0.0283 10.16%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.68 0.74 0.77 0.77 0.39 0.50 0.40 -
P/RPS 0.51 0.23 0.28 0.16 0.10 0.12 0.13 25.57%
P/EPS 3.83 2.22 4.01 2.30 3.23 4.15 27.39 -27.94%
EY 26.11 45.01 24.95 43.42 30.95 24.08 3.65 38.78%
DY 3.57 16.22 5.61 0.00 2.56 0.00 0.00 -
P/NAPS 1.94 0.42 0.51 0.32 0.19 0.25 0.24 41.64%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 23/02/06 28/02/05 27/02/04 26/02/03 27/02/02 27/02/01 -
Price 2.36 0.90 0.88 1.23 0.35 0.41 0.35 -
P/RPS 0.71 0.28 0.32 0.26 0.09 0.10 0.12 34.46%
P/EPS 5.38 2.70 4.58 3.68 2.90 3.41 23.96 -22.02%
EY 18.58 37.01 21.83 27.18 34.49 29.37 4.17 28.26%
DY 2.54 13.33 4.91 0.00 2.86 0.00 0.00 -
P/NAPS 2.72 0.51 0.59 0.51 0.17 0.21 0.21 53.21%

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