[MAHSING] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
10-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 8.13%
YoY- 51.22%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 144,537 150,207 116,880 74,922 44,559 51,108 45,429 21.26%
PBT 29,065 24,914 15,518 8,572 4,968 1,137 955 76.65%
Tax -8,182 -8,410 -4,292 -2,694 -1,081 -687 -560 56.32%
NP 20,883 16,504 11,226 5,878 3,887 450 395 93.67%
-
NP to SH 20,421 16,487 10,979 5,878 3,887 450 395 92.95%
-
Tax Rate 28.15% 33.76% 27.66% 31.43% 21.76% 60.42% 58.64% -
Total Cost 123,654 133,703 105,654 69,044 40,672 50,658 45,034 18.32%
-
Net Worth 607,524 287,563 235,264 160,519 95,855 89,999 82,748 39.39%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 607,524 287,563 235,264 160,519 95,855 89,999 82,748 39.39%
NOSH 510,525 147,468 145,224 115,481 43,970 44,117 43,888 50.49%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 14.45% 10.99% 9.60% 7.85% 8.72% 0.88% 0.87% -
ROE 3.36% 5.73% 4.67% 3.66% 4.06% 0.50% 0.48% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 28.31 101.86 80.48 64.88 101.34 115.84 103.51 -19.42%
EPS 4.00 11.18 7.56 5.09 8.84 1.02 0.90 28.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.95 1.62 1.39 2.18 2.04 1.8854 -7.37%
Adjusted Per Share Value based on latest NOSH - 115,481
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 5.69 5.91 4.60 2.95 1.75 2.01 1.79 21.24%
EPS 0.80 0.65 0.43 0.23 0.15 0.02 0.02 84.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2391 0.1132 0.0926 0.0632 0.0377 0.0354 0.0326 39.36%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.53 1.05 0.69 0.67 0.56 0.56 0.30 -
P/RPS 8.94 1.03 0.86 1.03 0.55 0.48 0.29 77.02%
P/EPS 63.25 9.39 9.13 13.16 6.33 54.90 33.33 11.26%
EY 1.58 10.65 10.96 7.60 15.79 1.82 3.00 -10.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 0.54 0.43 0.48 0.26 0.27 0.16 53.91%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 15/08/06 18/08/05 10/08/04 14/08/03 09/08/02 29/08/01 -
Price 1.96 1.30 0.75 0.58 0.55 0.43 0.43 -
P/RPS 6.92 1.28 0.93 0.89 0.54 0.37 0.42 59.48%
P/EPS 49.00 11.63 9.92 11.39 6.22 42.16 47.78 0.42%
EY 2.04 8.60 10.08 8.78 16.07 2.37 2.09 -0.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.67 0.46 0.42 0.25 0.21 0.23 38.85%

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