[MAHSING] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 44.12%
YoY- 177.05%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 495,625 473,491 356,455 212,027 170,603 180,413 132,529 24.57%
PBT 93,284 69,620 38,841 21,171 8,469 5,900 -1,881 -
Tax -27,594 -20,203 -13,779 -6,468 -3,162 -802 5,369 -
NP 65,690 49,417 25,062 14,703 5,307 5,098 3,488 63.07%
-
NP to SH 65,370 48,346 25,062 14,703 5,307 5,098 641 116.07%
-
Tax Rate 29.58% 29.02% 35.48% 30.55% 37.34% 13.59% - -
Total Cost 429,935 424,074 331,393 197,324 165,296 175,315 129,041 22.20%
-
Net Worth 304,105 259,898 193,023 105,098 91,165 44,000 72,610 26.94%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 9,123 17,423 5,634 439 1,321 880 - -
Div Payout % 13.96% 36.04% 22.48% 2.99% 24.90% 17.26% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 304,105 259,898 193,023 105,098 91,165 44,000 72,610 26.94%
NOSH 152,052 145,194 130,421 43,974 44,041 44,000 44,006 22.94%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 13.25% 10.44% 7.03% 6.93% 3.11% 2.83% 2.63% -
ROE 21.50% 18.60% 12.98% 13.99% 5.82% 11.59% 0.88% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 325.96 326.11 273.31 482.16 387.37 410.03 301.16 1.32%
EPS 42.99 33.30 19.22 33.44 12.05 11.59 1.46 75.68%
DPS 6.00 12.00 4.32 1.00 3.00 2.00 0.00 -
NAPS 2.00 1.79 1.48 2.39 2.07 1.00 1.65 3.25%
Adjusted Per Share Value based on latest NOSH - 43,974
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 19.40 18.53 13.95 8.30 6.68 7.06 5.19 24.56%
EPS 2.56 1.89 0.98 0.58 0.21 0.20 0.03 109.75%
DPS 0.36 0.68 0.22 0.02 0.05 0.03 0.00 -
NAPS 0.119 0.1017 0.0755 0.0411 0.0357 0.0172 0.0284 26.95%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.68 0.74 0.77 0.77 0.39 0.50 0.40 -
P/RPS 0.52 0.23 0.28 0.16 0.10 0.12 0.13 25.97%
P/EPS 3.91 2.22 4.01 2.30 3.24 4.32 27.46 -27.72%
EY 25.59 45.00 24.96 43.42 30.90 23.17 3.64 38.38%
DY 3.57 16.22 5.61 1.30 7.69 4.00 0.00 -
P/NAPS 0.84 0.41 0.52 0.32 0.19 0.50 0.24 23.20%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 23/02/06 28/02/05 27/02/04 26/02/03 27/02/02 27/02/01 -
Price 2.36 0.90 0.88 1.23 0.35 0.41 0.35 -
P/RPS 0.72 0.28 0.32 0.26 0.09 0.10 0.12 34.78%
P/EPS 5.49 2.70 4.58 3.68 2.90 3.54 24.03 -21.80%
EY 18.22 37.00 21.84 27.18 34.43 28.26 4.16 27.89%
DY 2.54 13.33 4.91 0.81 8.57 4.88 0.00 -
P/NAPS 1.18 0.50 0.59 0.51 0.17 0.41 0.21 33.31%

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