[MAHSING] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
09-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -42.54%
YoY- 44.3%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 141,404 170,603 183,876 206,630 208,828 179,503 154,286 -5.65%
PBT 6,732 8,469 8,296 10,086 15,624 5,796 4,441 31.99%
Tax -2,236 -3,162 -2,934 -3,154 -3,560 -502 1,150 -
NP 4,496 5,307 5,361 6,932 12,064 5,294 5,592 -13.54%
-
NP to SH 4,496 5,307 5,361 6,932 12,064 5,294 5,592 -13.54%
-
Tax Rate 33.21% 37.34% 35.37% 31.27% 22.79% 8.66% -25.90% -
Total Cost 136,908 165,296 178,514 199,698 196,764 174,209 148,694 -5.36%
-
Net Worth 91,764 91,014 89,746 89,728 89,248 86,621 85,286 5.00%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 439 - - - - - -
Div Payout % - 8.29% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 91,764 91,014 89,746 89,728 89,248 86,621 85,286 5.00%
NOSH 43,906 43,968 43,993 43,984 43,965 43,970 43,962 -0.08%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 3.18% 3.11% 2.92% 3.35% 5.78% 2.95% 3.62% -
ROE 4.90% 5.83% 5.97% 7.73% 13.52% 6.11% 6.56% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 322.06 388.01 417.96 469.78 474.99 408.24 350.95 -5.57%
EPS 10.24 12.07 12.19 15.76 27.44 12.04 12.72 -13.47%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 2.07 2.04 2.04 2.03 1.97 1.94 5.09%
Adjusted Per Share Value based on latest NOSH - 44,117
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 5.57 6.72 7.24 8.13 8.22 7.07 6.07 -5.57%
EPS 0.18 0.21 0.21 0.27 0.47 0.21 0.22 -12.53%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0361 0.0358 0.0353 0.0353 0.0351 0.0341 0.0336 4.90%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.37 0.39 0.41 0.56 0.44 0.50 0.36 -
P/RPS 0.11 0.10 0.10 0.12 0.09 0.12 0.10 6.56%
P/EPS 3.61 3.23 3.36 3.55 1.60 4.15 2.83 17.63%
EY 27.68 30.95 29.72 28.14 62.36 24.08 35.33 -15.02%
DY 0.00 2.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.19 0.20 0.27 0.22 0.25 0.19 -3.54%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 16/05/03 26/02/03 25/11/02 09/08/02 16/05/02 27/02/02 08/11/01 -
Price 0.42 0.35 0.41 0.43 0.76 0.41 0.38 -
P/RPS 0.13 0.09 0.10 0.09 0.16 0.10 0.11 11.79%
P/EPS 4.10 2.90 3.36 2.73 2.77 3.41 2.99 23.45%
EY 24.38 34.49 29.72 36.65 36.11 29.37 33.47 -19.05%
DY 0.00 2.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.17 0.20 0.21 0.37 0.21 0.20 0.00%

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