[MAHSING] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -2.13%
YoY- 17.5%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 120,404 134,271 121,468 104,953 73,583 32,696 63,788 11.16%
PBT 29,461 25,759 18,953 12,966 8,274 2,247 2,465 51.17%
Tax -8,973 -8,279 -4,666 -6,166 -2,487 -961 -1,365 36.84%
NP 20,488 17,480 14,287 6,800 5,787 1,286 1,100 62.77%
-
NP to SH 20,367 17,257 14,214 6,800 5,787 1,286 1,100 62.61%
-
Tax Rate 30.46% 32.14% 24.62% 47.56% 30.06% 42.77% 55.38% -
Total Cost 99,916 116,791 107,181 98,153 67,796 31,410 62,688 8.07%
-
Net Worth 627,154 304,105 259,898 193,023 105,098 91,165 86,680 39.05%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 49,675 9,123 17,423 5,634 - 440 - -
Div Payout % 243.90% 52.87% 122.58% 82.86% - 34.25% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 627,154 304,105 259,898 193,023 105,098 91,165 86,680 39.05%
NOSH 620,945 152,052 145,194 130,421 43,974 44,041 44,000 55.42%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 17.02% 13.02% 11.76% 6.48% 7.86% 3.93% 1.72% -
ROE 3.25% 5.67% 5.47% 3.52% 5.51% 1.41% 1.27% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 19.39 88.31 83.66 80.47 167.33 74.24 144.97 -28.47%
EPS 3.28 4.41 9.79 5.21 13.16 2.92 2.50 4.62%
DPS 8.00 6.00 12.00 4.32 0.00 1.00 0.00 -
NAPS 1.01 2.00 1.79 1.48 2.39 2.07 1.97 -10.53%
Adjusted Per Share Value based on latest NOSH - 130,421
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 4.74 5.29 4.78 4.13 2.90 1.29 2.51 11.17%
EPS 0.80 0.68 0.56 0.27 0.23 0.05 0.04 64.71%
DPS 1.96 0.36 0.69 0.22 0.00 0.02 0.00 -
NAPS 0.2469 0.1197 0.1023 0.076 0.0414 0.0359 0.0341 39.06%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.92 1.68 0.74 0.77 0.77 0.39 0.50 -
P/RPS 9.90 1.90 0.88 0.96 0.46 0.53 0.34 75.35%
P/EPS 58.54 14.80 7.56 14.77 5.85 13.36 20.00 19.59%
EY 1.71 6.76 13.23 6.77 17.09 7.49 5.00 -16.36%
DY 4.17 3.57 16.22 5.61 0.00 2.56 0.00 -
P/NAPS 1.90 0.84 0.41 0.52 0.32 0.19 0.25 40.19%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 23/02/06 28/02/05 27/02/04 26/02/03 27/02/02 -
Price 1.84 2.36 0.90 0.88 1.23 0.35 0.41 -
P/RPS 9.49 2.67 1.08 1.09 0.74 0.47 0.28 79.84%
P/EPS 56.10 20.79 9.19 16.88 9.35 11.99 16.40 22.73%
EY 1.78 4.81 10.88 5.92 10.70 8.34 6.10 -18.55%
DY 4.35 2.54 13.33 4.91 0.00 2.86 0.00 -
P/NAPS 1.82 1.18 0.50 0.59 0.51 0.17 0.21 43.29%

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