[MAHSING] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 47.89%
YoY- 383.63%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 356,455 335,336 283,678 267,668 212,027 184,592 159,820 70.29%
PBT 38,841 34,500 32,126 29,964 21,171 17,196 13,302 103.62%
Tax -13,779 -10,150 -9,498 -8,220 -6,468 -5,308 -3,280 159.22%
NP 25,062 24,349 22,628 21,744 14,703 11,888 10,022 83.72%
-
NP to SH 25,062 24,349 22,628 21,744 14,703 11,888 10,022 83.72%
-
Tax Rate 35.48% 29.42% 29.56% 27.43% 30.55% 30.87% 24.66% -
Total Cost 331,393 310,986 261,050 245,924 197,324 172,704 149,798 69.37%
-
Net Worth 195,655 179,358 160,637 110,741 105,115 99,408 95,908 60.50%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 5,634 - - - - 586 - -
Div Payout % 22.48% - - - - 4.93% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 195,655 179,358 160,637 110,741 105,115 99,408 95,908 60.50%
NOSH 130,437 125,425 115,566 45,950 43,981 43,986 43,994 105.70%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 7.03% 7.26% 7.98% 8.12% 6.93% 6.44% 6.27% -
ROE 12.81% 13.58% 14.09% 19.63% 13.99% 11.96% 10.45% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 273.28 267.36 245.47 582.51 482.08 419.66 363.27 -17.21%
EPS 19.22 19.41 19.58 47.32 33.43 27.03 22.78 -10.66%
DPS 4.32 0.00 0.00 0.00 0.00 1.33 0.00 -
NAPS 1.50 1.43 1.39 2.41 2.39 2.26 2.18 -21.97%
Adjusted Per Share Value based on latest NOSH - 45,950
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 14.03 13.20 11.17 10.54 8.35 7.27 6.29 70.30%
EPS 0.99 0.96 0.89 0.86 0.58 0.47 0.39 85.56%
DPS 0.22 0.00 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.077 0.0706 0.0632 0.0436 0.0414 0.0391 0.0378 60.34%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.77 0.56 0.67 1.60 0.77 0.69 0.56 -
P/RPS 0.28 0.21 0.27 0.27 0.16 0.16 0.15 51.31%
P/EPS 4.01 2.88 3.42 3.38 2.30 2.55 2.46 38.30%
EY 24.95 34.67 29.22 29.57 43.42 39.17 40.68 -27.70%
DY 5.61 0.00 0.00 0.00 0.00 1.93 0.00 -
P/NAPS 0.51 0.39 0.48 0.66 0.32 0.31 0.26 56.37%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 02/11/04 10/08/04 25/05/04 27/02/04 21/11/03 14/08/03 -
Price 0.88 0.69 0.58 0.67 1.23 0.71 0.55 -
P/RPS 0.32 0.26 0.24 0.12 0.26 0.17 0.15 65.33%
P/EPS 4.58 3.55 2.96 1.42 3.68 2.63 2.41 53.12%
EY 21.83 28.14 33.76 70.63 27.18 38.07 41.42 -34.62%
DY 4.91 0.00 0.00 0.00 0.00 1.88 0.00 -
P/NAPS 0.59 0.48 0.42 0.28 0.51 0.31 0.25 76.79%

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