[MAHSING] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
14-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 345.82%
YoY- 44.58%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 66,917 212,027 138,444 79,910 35,351 170,603 137,907 -38.22%
PBT 7,491 21,171 12,897 6,651 1,683 8,469 6,222 13.15%
Tax -2,055 -6,468 -3,981 -1,640 -559 -3,162 -2,201 -4.46%
NP 5,436 14,703 8,916 5,011 1,124 5,307 4,021 22.24%
-
NP to SH 5,436 14,703 8,916 5,011 1,124 5,307 4,021 22.24%
-
Tax Rate 27.43% 30.55% 30.87% 24.66% 33.21% 37.34% 35.37% -
Total Cost 61,481 197,324 129,528 74,899 34,227 165,296 133,886 -40.45%
-
Net Worth 110,741 105,115 99,408 95,908 91,764 91,014 89,746 15.02%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 439 - - 439 - -
Div Payout % - - 4.93% - - 8.29% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 110,741 105,115 99,408 95,908 91,764 91,014 89,746 15.02%
NOSH 45,950 43,981 43,986 43,994 43,906 43,968 43,993 2.94%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.12% 6.93% 6.44% 6.27% 3.18% 3.11% 2.92% -
ROE 4.91% 13.99% 8.97% 5.22% 1.22% 5.83% 4.48% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 145.63 482.08 314.74 181.64 80.51 388.01 313.47 -39.98%
EPS 11.83 33.43 20.27 11.39 2.56 12.07 9.14 18.74%
DPS 0.00 0.00 1.00 0.00 0.00 1.00 0.00 -
NAPS 2.41 2.39 2.26 2.18 2.09 2.07 2.04 11.74%
Adjusted Per Share Value based on latest NOSH - 43,970
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.61 8.28 5.41 3.12 1.38 6.66 5.39 -38.30%
EPS 0.21 0.57 0.35 0.20 0.04 0.21 0.16 19.85%
DPS 0.00 0.00 0.02 0.00 0.00 0.02 0.00 -
NAPS 0.0433 0.0411 0.0388 0.0375 0.0358 0.0356 0.0351 15.00%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.60 0.77 0.69 0.56 0.37 0.39 0.41 -
P/RPS 1.10 0.16 0.22 0.31 0.46 0.10 0.13 314.70%
P/EPS 13.52 2.30 3.40 4.92 14.45 3.23 4.49 108.38%
EY 7.39 43.42 29.38 20.34 6.92 30.95 22.29 -52.06%
DY 0.00 0.00 1.45 0.00 0.00 2.56 0.00 -
P/NAPS 0.66 0.32 0.31 0.26 0.18 0.19 0.20 121.49%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 27/02/04 21/11/03 14/08/03 16/05/03 26/02/03 25/11/02 -
Price 0.67 1.23 0.71 0.55 0.42 0.35 0.41 -
P/RPS 0.46 0.26 0.23 0.30 0.52 0.09 0.13 132.02%
P/EPS 5.66 3.68 3.50 4.83 16.41 2.90 4.49 16.67%
EY 17.66 27.18 28.55 20.71 6.10 34.49 22.29 -14.36%
DY 0.00 0.00 1.41 0.00 0.00 2.86 0.00 -
P/NAPS 0.28 0.51 0.31 0.25 0.20 0.17 0.20 25.12%

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