[MAHSING] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -63.03%
YoY- 383.63%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 141,561 93,230 100,718 66,917 35,351 52,207 32,767 27.60%
PBT 24,996 19,471 14,700 7,491 1,683 3,906 115 145.10%
Tax -6,835 -4,468 -5,617 -2,055 -559 -890 1,892 -
NP 18,161 15,003 9,083 5,436 1,124 3,016 2,007 44.33%
-
NP to SH 17,914 14,892 9,083 5,436 1,124 3,016 2,007 44.00%
-
Tax Rate 27.34% 22.95% 38.21% 27.43% 33.21% 22.79% -1,645.22% -
Total Cost 123,400 78,227 91,635 61,481 34,227 49,191 30,760 26.04%
-
Net Worth 374,826 269,971 223,447 110,741 91,764 89,248 82,568 28.66%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 374,826 269,971 223,447 110,741 91,764 89,248 82,568 28.66%
NOSH 168,840 145,146 145,095 45,950 43,906 43,965 44,013 25.10%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 12.83% 16.09% 9.02% 8.12% 3.18% 5.78% 6.13% -
ROE 4.78% 5.52% 4.06% 4.91% 1.22% 3.38% 2.43% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 83.84 64.23 69.41 145.63 80.51 118.75 74.45 1.99%
EPS 10.61 10.26 6.26 11.83 2.56 6.86 4.56 15.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 1.86 1.54 2.41 2.09 2.03 1.876 2.84%
Adjusted Per Share Value based on latest NOSH - 45,950
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 5.57 3.67 3.96 2.63 1.39 2.05 1.29 27.59%
EPS 0.71 0.59 0.36 0.21 0.04 0.12 0.08 43.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1475 0.1063 0.088 0.0436 0.0361 0.0351 0.0325 28.65%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.49 0.99 0.71 1.60 0.37 0.44 0.29 -
P/RPS 2.97 1.54 1.02 1.10 0.46 0.37 0.39 40.24%
P/EPS 23.47 9.65 11.34 13.52 14.45 6.41 6.36 24.29%
EY 4.26 10.36 8.82 7.39 6.92 15.59 15.72 -19.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.53 0.46 0.66 0.18 0.22 0.15 39.78%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 22/05/06 09/05/05 25/05/04 16/05/03 16/05/02 30/05/01 -
Price 2.48 1.10 0.71 0.67 0.42 0.76 0.32 -
P/RPS 2.96 1.71 1.02 0.46 0.52 0.64 0.43 37.90%
P/EPS 23.37 10.72 11.34 5.66 16.41 11.08 7.02 22.18%
EY 4.28 9.33 8.82 17.66 6.10 9.03 14.25 -18.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.59 0.46 0.28 0.20 0.37 0.17 36.89%

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