[MAHSING] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 66.0%
YoY- -58.31%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 134,425 109,663 58,534 34,592 37,519 32,957 39,038 -1.30%
PBT 20,449 9,812 6,246 1,179 2,261 1,160 1,094 -3.06%
Tax -5,628 -2,864 -2,341 -432 -469 869 29 -
NP 14,821 6,948 3,905 747 1,792 2,029 1,123 -2.70%
-
NP to SH 14,070 6,948 3,905 747 1,792 2,029 1,123 -2.65%
-
Tax Rate 27.52% 29.19% 37.48% 36.64% 20.74% -74.91% -2.65% -
Total Cost 119,604 102,715 54,629 33,845 35,727 30,928 37,915 -1.21%
-
Net Worth 242,486 179,343 99,384 88,095 85,417 74,100 66,745 -1.36%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - 439 880 - - - -
Div Payout % - - 11.26% 117.93% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 242,486 179,343 99,384 88,095 85,417 74,100 66,745 -1.36%
NOSH 145,201 125,415 43,975 44,047 44,029 44,013 44,039 -1.26%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 11.03% 6.34% 6.67% 2.16% 4.78% 6.16% 2.88% -
ROE 5.80% 3.87% 3.93% 0.85% 2.10% 2.74% 1.68% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 92.58 87.44 133.11 78.53 85.21 74.88 88.64 -0.04%
EPS 9.69 5.54 8.88 1.70 4.07 4.61 2.55 -1.40%
DPS 0.00 0.00 1.00 2.00 0.00 0.00 0.00 -
NAPS 1.67 1.43 2.26 2.00 1.94 1.6836 1.5156 -0.10%
Adjusted Per Share Value based on latest NOSH - 44,047
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 5.29 4.32 2.30 1.36 1.48 1.30 1.54 -1.30%
EPS 0.55 0.27 0.15 0.03 0.07 0.08 0.04 -2.74%
DPS 0.00 0.00 0.02 0.03 0.00 0.00 0.00 -
NAPS 0.0954 0.0706 0.0391 0.0347 0.0336 0.0292 0.0263 -1.36%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.77 0.56 0.69 0.41 0.36 0.51 0.00 -
P/RPS 0.83 0.64 0.52 0.52 0.42 0.68 0.00 -100.00%
P/EPS 7.95 10.11 7.77 24.18 8.85 11.06 0.00 -100.00%
EY 12.58 9.89 12.87 4.14 11.31 9.04 0.00 -100.00%
DY 0.00 0.00 1.45 4.88 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.31 0.21 0.19 0.30 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 14/11/05 02/11/04 21/11/03 25/11/02 08/11/01 24/11/00 25/11/99 -
Price 0.75 0.69 0.71 0.41 0.38 0.44 0.00 -
P/RPS 0.81 0.79 0.53 0.52 0.45 0.59 0.00 -100.00%
P/EPS 7.74 12.45 8.00 24.18 9.34 9.54 0.00 -100.00%
EY 12.92 8.03 12.51 4.14 10.71 10.48 0.00 -100.00%
DY 0.00 0.00 1.41 4.88 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.31 0.21 0.20 0.26 0.00 -100.00%

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