[MAHSING] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
14-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 13.42%
YoY- 86.9%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 486,874 372,920 473,491 469,364 435,196 402,872 356,455 23.17%
PBT 88,770 77,884 69,620 67,556 60,436 58,800 38,841 73.76%
Tax -25,756 -17,872 -19,896 -20,306 -19,204 -22,468 -13,779 51.91%
NP 63,014 60,012 49,724 47,249 41,232 36,332 25,062 85.21%
-
NP to SH 62,758 59,568 48,346 45,509 40,124 36,332 25,062 84.71%
-
Tax Rate 29.01% 22.95% 28.58% 30.06% 31.78% 38.21% 35.48% -
Total Cost 423,860 312,908 423,767 422,114 393,964 366,540 331,393 17.88%
-
Net Worth 285,396 269,971 255,448 242,348 235,169 223,447 195,655 28.70%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 17,416 - - - 5,634 -
Div Payout % - - 36.03% - - - 22.48% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 285,396 269,971 255,448 242,348 235,169 223,447 195,655 28.70%
NOSH 146,357 145,146 145,141 145,119 145,166 145,095 130,437 8.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.94% 16.09% 10.50% 10.07% 9.47% 9.02% 7.03% -
ROE 21.99% 22.06% 18.93% 18.78% 17.06% 16.26% 12.81% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 332.66 256.93 326.23 323.43 299.79 277.66 273.28 14.04%
EPS 42.88 41.04 33.31 31.36 27.64 25.04 19.22 70.99%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 4.32 -
NAPS 1.95 1.86 1.76 1.67 1.62 1.54 1.50 19.17%
Adjusted Per Share Value based on latest NOSH - 145,201
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 19.02 14.57 18.49 18.33 17.00 15.74 13.92 23.20%
EPS 2.45 2.33 1.89 1.78 1.57 1.42 0.98 84.51%
DPS 0.00 0.00 0.68 0.00 0.00 0.00 0.22 -
NAPS 0.1115 0.1055 0.0998 0.0947 0.0919 0.0873 0.0764 28.75%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.05 0.99 0.74 0.77 0.69 0.71 0.77 -
P/RPS 0.32 0.39 0.23 0.24 0.23 0.26 0.28 9.33%
P/EPS 2.45 2.41 2.22 2.46 2.50 2.84 4.01 -28.06%
EY 40.84 41.45 45.01 40.73 40.06 35.27 24.95 39.01%
DY 0.00 0.00 16.22 0.00 0.00 0.00 5.61 -
P/NAPS 0.54 0.53 0.42 0.46 0.43 0.46 0.51 3.89%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 15/08/06 22/05/06 23/02/06 14/11/05 18/08/05 09/05/05 28/02/05 -
Price 1.30 1.10 0.90 0.75 0.75 0.71 0.88 -
P/RPS 0.39 0.43 0.28 0.23 0.25 0.26 0.32 14.13%
P/EPS 3.03 2.68 2.70 2.39 2.71 2.84 4.58 -24.13%
EY 32.98 37.31 37.01 41.81 36.85 35.27 21.83 31.76%
DY 0.00 0.00 13.33 0.00 0.00 0.00 4.91 -
P/NAPS 0.67 0.59 0.51 0.45 0.46 0.46 0.59 8.87%

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