[MAHSING] QoQ Cumulative 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- 70.13%
YoY- 86.9%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 243,437 93,230 473,491 352,023 217,598 100,718 356,455 -22.50%
PBT 44,385 19,471 69,620 50,667 30,218 14,700 38,841 9.32%
Tax -12,878 -4,468 -19,896 -15,230 -9,602 -5,617 -13,779 -4.42%
NP 31,507 15,003 49,724 35,437 20,616 9,083 25,062 16.53%
-
NP to SH 31,379 14,892 48,346 34,132 20,062 9,083 25,062 16.21%
-
Tax Rate 29.01% 22.95% 28.58% 30.06% 31.78% 38.21% 35.48% -
Total Cost 211,930 78,227 423,767 316,586 196,982 91,635 331,393 -25.83%
-
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 10.99% 5.52% 18.93% 14.08% 8.53% 4.06% 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 166.33 64.23 326.23 242.58 149.90 69.41 273.28 -28.24%
EPS 21.44 10.26 33.31 23.52 13.82 6.26 19.22 7.58%
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 9.58 3.67 18.64 13.86 8.57 3.96 14.03 -22.51%
EPS 1.24 0.59 1.90 1.34 0.79 0.36 0.99 16.24%
DPS 0.00 0.00 0.69 0.00 0.00 0.00 0.22 -
NAPS 0.1123 0.1063 0.1005 0.0954 0.0926 0.088 0.077 28.69%
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 0.63 1.54 0.23 0.32 0.46 1.02 0.28 71.96%
P/EPS 4.90 9.65 2.22 3.27 4.99 11.34 4.01 14.33%
EY 20.42 10.36 45.01 30.55 20.03 8.82 24.95 -12.53%
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 0.78 1.71 0.28 0.31 0.50 1.02 0.32 81.41%
P/EPS 6.06 10.72 2.70 3.19 5.43 11.34 4.58 20.58%
EY 16.49 9.33 37.01 31.36 18.43 8.82 21.83 -17.09%
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