[MAHSING] QoQ Annualized Quarter 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- 18.62%
YoY- 121.74%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 283,678 267,668 212,027 184,592 159,820 141,404 170,603 40.39%
PBT 32,126 29,964 21,171 17,196 13,302 6,732 8,469 143.42%
Tax -9,498 -8,220 -6,468 -5,308 -3,280 -2,236 -3,162 108.32%
NP 22,628 21,744 14,703 11,888 10,022 4,496 5,307 163.17%
-
NP to SH 22,628 21,744 14,703 11,888 10,022 4,496 5,307 163.17%
-
Tax Rate 29.56% 27.43% 30.55% 30.87% 24.66% 33.21% 37.34% -
Total Cost 261,050 245,924 197,324 172,704 149,798 136,908 165,296 35.65%
-
Net Worth 160,637 110,741 105,115 99,408 95,908 91,764 91,014 46.09%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - 586 - - 439 -
Div Payout % - - - 4.93% - - 8.29% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 160,637 110,741 105,115 99,408 95,908 91,764 91,014 46.09%
NOSH 115,566 45,950 43,981 43,986 43,994 43,906 43,968 90.56%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 7.98% 8.12% 6.93% 6.44% 6.27% 3.18% 3.11% -
ROE 14.09% 19.63% 13.99% 11.96% 10.45% 4.90% 5.83% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 245.47 582.51 482.08 419.66 363.27 322.06 388.01 -26.32%
EPS 19.58 47.32 33.43 27.03 22.78 10.24 12.07 38.10%
DPS 0.00 0.00 0.00 1.33 0.00 0.00 1.00 -
NAPS 1.39 2.41 2.39 2.26 2.18 2.09 2.07 -23.33%
Adjusted Per Share Value based on latest NOSH - 43,975
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 11.08 10.46 8.28 7.21 6.24 5.52 6.66 40.44%
EPS 0.88 0.85 0.57 0.46 0.39 0.18 0.21 160.14%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.02 -
NAPS 0.0627 0.0433 0.0411 0.0388 0.0375 0.0358 0.0356 45.89%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.67 1.60 0.77 0.69 0.56 0.37 0.39 -
P/RPS 0.27 0.27 0.16 0.16 0.15 0.11 0.10 94.01%
P/EPS 3.42 3.38 2.30 2.55 2.46 3.61 3.23 3.88%
EY 29.22 29.57 43.42 39.17 40.68 27.68 30.95 -3.76%
DY 0.00 0.00 0.00 1.93 0.00 0.00 2.56 -
P/NAPS 0.48 0.66 0.32 0.31 0.26 0.18 0.19 85.59%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 10/08/04 25/05/04 27/02/04 21/11/03 14/08/03 16/05/03 26/02/03 -
Price 0.58 0.67 1.23 0.71 0.55 0.42 0.35 -
P/RPS 0.24 0.12 0.26 0.17 0.15 0.13 0.09 92.41%
P/EPS 2.96 1.42 3.68 2.63 2.41 4.10 2.90 1.37%
EY 33.76 70.63 27.18 38.07 41.42 24.38 34.49 -1.41%
DY 0.00 0.00 0.00 1.88 0.00 0.00 2.86 -
P/NAPS 0.42 0.28 0.51 0.31 0.25 0.20 0.17 82.85%

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