[MAHSING] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 44.83%
YoY- 107.15%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 482,822 456,976 325,085 171,140 202,605 147,392 123,992 25.41%
PBT 86,478 63,633 34,149 15,144 8,791 -1,809 4,575 63.17%
Tax -23,981 -21,703 -10,100 -4,942 -3,866 6,003 2,016 -
NP 62,497 41,930 24,049 10,202 4,925 4,194 6,591 45.46%
-
NP to SH 62,327 40,932 24,049 10,202 4,925 1,347 6,591 45.39%
-
Tax Rate 27.73% 34.11% 29.58% 32.63% 43.98% - -44.07% -
Total Cost 420,325 415,046 301,036 160,938 197,680 143,198 117,401 23.67%
-
Net Worth 151,438 242,486 179,343 87,950 88,095 85,417 74,100 12.64%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 17,423 5,634 - 440 1,760 - - -
Div Payout % 27.95% 13.76% - 4.32% 35.76% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 151,438 242,486 179,343 87,950 88,095 85,417 74,100 12.64%
NOSH 151,438 145,201 125,415 43,975 44,047 44,029 44,013 22.85%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 12.94% 9.18% 7.40% 5.96% 2.43% 2.85% 5.32% -
ROE 41.16% 16.88% 13.41% 11.60% 5.59% 1.58% 8.89% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 318.82 314.72 259.21 389.17 459.97 334.76 281.72 2.08%
EPS 41.16 28.19 19.18 23.20 11.18 3.06 14.98 18.33%
DPS 11.51 3.88 0.00 1.00 4.00 0.00 0.00 -
NAPS 1.00 1.67 1.43 2.00 2.00 1.94 1.6836 -8.31%
Adjusted Per Share Value based on latest NOSH - 43,975
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 19.00 17.99 12.80 6.74 7.97 5.80 4.88 25.41%
EPS 2.45 1.61 0.95 0.40 0.19 0.05 0.26 45.30%
DPS 0.69 0.22 0.00 0.02 0.07 0.00 0.00 -
NAPS 0.0596 0.0954 0.0706 0.0346 0.0347 0.0336 0.0292 12.62%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.38 0.77 0.56 0.69 0.41 0.36 0.51 -
P/RPS 0.43 0.24 0.22 0.18 0.09 0.11 0.18 15.61%
P/EPS 3.35 2.73 2.92 2.97 3.67 11.77 3.41 -0.29%
EY 29.82 36.61 34.24 33.62 27.27 8.50 29.36 0.25%
DY 8.34 5.04 0.00 1.45 9.76 0.00 0.00 -
P/NAPS 1.38 0.46 0.39 0.35 0.21 0.19 0.30 28.94%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 16/11/06 14/11/05 02/11/04 21/11/03 25/11/02 08/11/01 24/11/00 -
Price 1.66 0.75 0.69 0.71 0.41 0.38 0.44 -
P/RPS 0.52 0.24 0.27 0.18 0.09 0.11 0.16 21.69%
P/EPS 4.03 2.66 3.60 3.06 3.67 12.42 2.94 5.39%
EY 24.79 37.59 27.79 32.68 27.27 8.05 34.03 -5.14%
DY 6.93 5.17 0.00 1.41 9.76 0.00 0.00 -
P/NAPS 1.66 0.45 0.48 0.36 0.21 0.20 0.26 36.18%

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