[MAHSING] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
14-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 100.63%
YoY- 17.99%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 499,330 432,214 273,956 147,198 205,532 142,830 130,073 25.11%
PBT 83,787 52,996 30,583 10,077 9,873 -2,910 4,509 62.71%
Tax -23,172 -18,939 -9,577 -3,033 -3,903 7,341 1,176 -
NP 60,615 34,057 21,006 7,044 5,970 4,431 5,685 48.33%
-
NP to SH 59,663 33,810 21,006 7,044 5,970 1,584 5,685 47.93%
-
Tax Rate 27.66% 35.74% 31.31% 30.10% 39.53% - -26.08% -
Total Cost 438,715 398,157 252,950 140,154 199,562 138,399 124,388 23.36%
-
Net Worth 147,468 235,264 160,519 87,941 88,235 82,748 71,960 12.69%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 17,423 5,634 439 1,321 880 - - -
Div Payout % 29.20% 16.66% 2.09% 18.76% 14.74% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 147,468 235,264 160,519 87,941 88,235 82,748 71,960 12.69%
NOSH 147,468 145,224 115,481 43,970 44,117 43,888 43,872 22.38%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 12.14% 7.88% 7.67% 4.79% 2.90% 3.10% 4.37% -
ROE 40.46% 14.37% 13.09% 8.01% 6.77% 1.91% 7.90% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 338.60 297.62 237.23 334.76 465.87 325.44 296.48 2.23%
EPS 40.46 23.28 18.19 16.02 13.53 3.61 12.96 20.88%
DPS 12.00 3.88 0.38 3.00 2.00 0.00 0.00 -
NAPS 1.00 1.62 1.39 2.00 2.00 1.8854 1.6402 -7.91%
Adjusted Per Share Value based on latest NOSH - 43,970
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 19.54 16.91 10.72 5.76 8.04 5.59 5.09 25.11%
EPS 2.33 1.32 0.82 0.28 0.23 0.06 0.22 48.16%
DPS 0.68 0.22 0.02 0.05 0.03 0.00 0.00 -
NAPS 0.0577 0.0921 0.0628 0.0344 0.0345 0.0324 0.0282 12.66%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.05 0.69 0.67 0.56 0.56 0.30 0.59 -
P/RPS 0.31 0.23 0.28 0.17 0.12 0.09 0.20 7.57%
P/EPS 2.60 2.96 3.68 3.50 4.14 8.31 4.55 -8.90%
EY 38.53 33.74 27.15 28.61 24.16 12.03 21.96 9.81%
DY 11.43 5.62 0.57 5.36 3.57 0.00 0.00 -
P/NAPS 1.05 0.43 0.48 0.28 0.28 0.16 0.36 19.52%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 15/08/06 18/08/05 10/08/04 14/08/03 09/08/02 29/08/01 29/08/00 -
Price 1.30 0.75 0.58 0.55 0.43 0.43 0.61 -
P/RPS 0.38 0.25 0.24 0.16 0.09 0.13 0.21 10.38%
P/EPS 3.21 3.22 3.19 3.43 3.18 11.91 4.71 -6.18%
EY 31.12 31.04 31.36 29.13 31.47 8.39 21.24 6.56%
DY 9.23 5.17 0.66 5.45 4.65 0.00 0.00 -
P/NAPS 1.30 0.46 0.42 0.28 0.22 0.23 0.37 23.28%

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