[MAHSING] QoQ Annualized Quarter 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- 23.68%
YoY- 177.05%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 335,336 283,678 267,668 212,027 184,592 159,820 141,404 77.55%
PBT 34,500 32,126 29,964 21,171 17,196 13,302 6,732 196.36%
Tax -10,150 -9,498 -8,220 -6,468 -5,308 -3,280 -2,236 173.40%
NP 24,349 22,628 21,744 14,703 11,888 10,022 4,496 207.44%
-
NP to SH 24,349 22,628 21,744 14,703 11,888 10,022 4,496 207.44%
-
Tax Rate 29.42% 29.56% 27.43% 30.55% 30.87% 24.66% 33.21% -
Total Cost 310,986 261,050 245,924 197,324 172,704 149,798 136,908 72.54%
-
Net Worth 179,358 160,637 110,741 105,115 99,408 95,908 91,764 56.13%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - 586 - - -
Div Payout % - - - - 4.93% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 179,358 160,637 110,741 105,115 99,408 95,908 91,764 56.13%
NOSH 125,425 115,566 45,950 43,981 43,986 43,994 43,906 100.94%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.26% 7.98% 8.12% 6.93% 6.44% 6.27% 3.18% -
ROE 13.58% 14.09% 19.63% 13.99% 11.96% 10.45% 4.90% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 267.36 245.47 582.51 482.08 419.66 363.27 322.06 -11.64%
EPS 19.41 19.58 47.32 33.43 27.03 22.78 10.24 52.98%
DPS 0.00 0.00 0.00 0.00 1.33 0.00 0.00 -
NAPS 1.43 1.39 2.41 2.39 2.26 2.18 2.09 -22.29%
Adjusted Per Share Value based on latest NOSH - 43,974
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 13.10 11.08 10.46 8.28 7.21 6.24 5.52 77.63%
EPS 0.95 0.88 0.85 0.57 0.46 0.39 0.18 202.21%
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.0701 0.0627 0.0433 0.0411 0.0388 0.0375 0.0358 56.32%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.56 0.67 1.60 0.77 0.69 0.56 0.37 -
P/RPS 0.21 0.27 0.27 0.16 0.16 0.15 0.11 53.71%
P/EPS 2.88 3.42 3.38 2.30 2.55 2.46 3.61 -13.94%
EY 34.67 29.22 29.57 43.42 39.17 40.68 27.68 16.14%
DY 0.00 0.00 0.00 0.00 1.93 0.00 0.00 -
P/NAPS 0.39 0.48 0.66 0.32 0.31 0.26 0.18 67.20%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 02/11/04 10/08/04 25/05/04 27/02/04 21/11/03 14/08/03 16/05/03 -
Price 0.69 0.58 0.67 1.23 0.71 0.55 0.42 -
P/RPS 0.26 0.24 0.12 0.26 0.17 0.15 0.13 58.53%
P/EPS 3.55 2.96 1.42 3.68 2.63 2.41 4.10 -9.13%
EY 28.14 33.76 70.63 27.18 38.07 41.42 24.38 10.00%
DY 0.00 0.00 0.00 0.00 1.88 0.00 0.00 -
P/NAPS 0.48 0.42 0.28 0.51 0.31 0.25 0.20 78.97%

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