[MAHSING] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 6.23%
YoY- 92.91%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 481,805 486,874 372,920 473,491 469,364 435,196 402,872 12.65%
PBT 90,033 88,770 77,884 69,620 67,556 60,436 58,800 32.81%
Tax -25,753 -25,756 -17,872 -19,896 -20,306 -19,204 -22,468 9.51%
NP 64,280 63,014 60,012 49,724 47,249 41,232 36,332 46.23%
-
NP to SH 64,150 62,758 59,568 48,346 45,509 40,124 36,332 46.03%
-
Tax Rate 28.60% 29.01% 22.95% 28.58% 30.06% 31.78% 38.21% -
Total Cost 417,525 423,860 312,908 423,767 422,114 393,964 366,540 9.06%
-
Net Worth 291,638 285,396 269,971 255,448 242,348 235,169 223,447 19.41%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 17,416 - - - -
Div Payout % - - - 36.03% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 291,638 285,396 269,971 255,448 242,348 235,169 223,447 19.41%
NOSH 148,040 146,357 145,146 145,141 145,119 145,166 145,095 1.34%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 13.34% 12.94% 16.09% 10.50% 10.07% 9.47% 9.02% -
ROE 22.00% 21.99% 22.06% 18.93% 18.78% 17.06% 16.26% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 325.46 332.66 256.93 326.23 323.43 299.79 277.66 11.15%
EPS 43.33 42.88 41.04 33.31 31.36 27.64 25.04 44.08%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 1.97 1.95 1.86 1.76 1.67 1.62 1.54 17.82%
Adjusted Per Share Value based on latest NOSH - 145,194
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 18.82 19.02 14.57 18.49 18.33 17.00 15.74 12.64%
EPS 2.51 2.45 2.33 1.89 1.78 1.57 1.42 46.14%
DPS 0.00 0.00 0.00 0.68 0.00 0.00 0.00 -
NAPS 0.1139 0.1115 0.1055 0.0998 0.0947 0.0919 0.0873 19.38%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.38 1.05 0.99 0.74 0.77 0.69 0.71 -
P/RPS 0.42 0.32 0.39 0.23 0.24 0.23 0.26 37.63%
P/EPS 3.18 2.45 2.41 2.22 2.46 2.50 2.84 7.82%
EY 31.40 40.84 41.45 45.01 40.73 40.06 35.27 -7.44%
DY 0.00 0.00 0.00 16.22 0.00 0.00 0.00 -
P/NAPS 0.70 0.54 0.53 0.42 0.46 0.43 0.46 32.26%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 16/11/06 15/08/06 22/05/06 23/02/06 14/11/05 18/08/05 09/05/05 -
Price 1.66 1.30 1.10 0.90 0.75 0.75 0.71 -
P/RPS 0.51 0.39 0.43 0.28 0.23 0.25 0.26 56.63%
P/EPS 3.83 3.03 2.68 2.70 2.39 2.71 2.84 22.04%
EY 26.10 32.98 37.31 37.01 41.81 36.85 35.27 -18.17%
DY 0.00 0.00 0.00 13.33 0.00 0.00 0.00 -
P/NAPS 0.84 0.67 0.59 0.51 0.45 0.46 0.46 49.34%

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