[MAHSING] QoQ Cumulative 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- 64.91%
YoY- 177.05%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 251,502 141,839 66,917 212,027 138,444 79,910 35,351 268.58%
PBT 25,875 16,063 7,491 21,171 12,897 6,651 1,683 515.22%
Tax -7,613 -4,749 -2,055 -6,468 -3,981 -1,640 -559 467.58%
NP 18,262 11,314 5,436 14,703 8,916 5,011 1,124 538.23%
-
NP to SH 18,262 11,314 5,436 14,703 8,916 5,011 1,124 538.23%
-
Tax Rate 29.42% 29.56% 27.43% 30.55% 30.87% 24.66% 33.21% -
Total Cost 233,240 130,525 61,481 197,324 129,528 74,899 34,227 258.18%
-
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 - - - - 439 - - -
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 10.18% 7.04% 4.91% 13.99% 8.97% 5.22% 1.22% -
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 200.52 122.73 145.63 482.08 314.74 181.64 80.51 83.43%
EPS 14.56 9.79 11.83 33.43 20.27 11.39 2.56 217.61%
DPS 0.00 0.00 0.00 0.00 1.00 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 9.82 5.54 2.61 8.28 5.41 3.12 1.38 268.64%
EPS 0.71 0.44 0.21 0.57 0.35 0.20 0.04 576.89%
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 0.28 0.55 1.10 0.16 0.22 0.31 0.46 -28.11%
P/EPS 3.85 6.84 13.52 2.30 3.40 4.92 14.45 -58.49%
EY 26.00 14.61 7.39 43.42 29.38 20.34 6.92 141.10%
DY 0.00 0.00 0.00 0.00 1.45 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 0.34 0.47 0.46 0.26 0.23 0.30 0.52 -24.60%
P/EPS 4.74 5.92 5.66 3.68 3.50 4.83 16.41 -56.20%
EY 21.10 16.88 17.66 27.18 28.55 20.71 6.10 128.20%
DY 0.00 0.00 0.00 0.00 1.41 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