[MAHSING] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
02-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 7.61%
YoY- 104.82%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 435,196 402,872 356,455 335,336 283,678 267,668 212,027 61.57%
PBT 60,436 58,800 38,841 34,500 32,126 29,964 21,171 101.36%
Tax -19,204 -22,468 -13,779 -10,150 -9,498 -8,220 -6,468 106.71%
NP 41,232 36,332 25,062 24,349 22,628 21,744 14,703 98.98%
-
NP to SH 40,124 36,332 25,062 24,349 22,628 21,744 14,703 95.40%
-
Tax Rate 31.78% 38.21% 35.48% 29.42% 29.56% 27.43% 30.55% -
Total Cost 393,964 366,540 331,393 310,986 261,050 245,924 197,324 58.62%
-
Net Worth 235,169 223,447 195,655 179,358 160,637 110,741 105,115 71.14%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 5,634 - - - - -
Div Payout % - - 22.48% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 235,169 223,447 195,655 179,358 160,637 110,741 105,115 71.14%
NOSH 145,166 145,095 130,437 125,425 115,566 45,950 43,981 121.84%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.47% 9.02% 7.03% 7.26% 7.98% 8.12% 6.93% -
ROE 17.06% 16.26% 12.81% 13.58% 14.09% 19.63% 13.99% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 299.79 277.66 273.28 267.36 245.47 582.51 482.08 -27.16%
EPS 27.64 25.04 19.22 19.41 19.58 47.32 33.43 -11.91%
DPS 0.00 0.00 4.32 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.54 1.50 1.43 1.39 2.41 2.39 -22.85%
Adjusted Per Share Value based on latest NOSH - 125,415
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 17.13 15.86 14.03 13.20 11.17 10.54 8.35 61.52%
EPS 1.58 1.43 0.99 0.96 0.89 0.86 0.58 95.17%
DPS 0.00 0.00 0.22 0.00 0.00 0.00 0.00 -
NAPS 0.0926 0.088 0.077 0.0706 0.0632 0.0436 0.0414 71.11%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.69 0.71 0.77 0.56 0.67 1.60 0.77 -
P/RPS 0.23 0.26 0.28 0.21 0.27 0.27 0.16 27.39%
P/EPS 2.50 2.84 4.01 2.88 3.42 3.38 2.30 5.72%
EY 40.06 35.27 24.95 34.67 29.22 29.57 43.42 -5.23%
DY 0.00 0.00 5.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.51 0.39 0.48 0.66 0.32 21.79%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 18/08/05 09/05/05 28/02/05 02/11/04 10/08/04 25/05/04 27/02/04 -
Price 0.75 0.71 0.88 0.69 0.58 0.67 1.23 -
P/RPS 0.25 0.26 0.32 0.26 0.24 0.12 0.26 -2.58%
P/EPS 2.71 2.84 4.58 3.55 2.96 1.42 3.68 -18.46%
EY 36.85 35.27 21.83 28.14 33.76 70.63 27.18 22.51%
DY 0.00 0.00 4.91 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.59 0.48 0.42 0.28 0.51 -6.65%

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