[MAHSING] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 37.24%
YoY- 70.46%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 352,023 217,598 100,718 356,455 251,502 141,839 66,917 202.16%
PBT 50,667 30,218 14,700 38,841 25,875 16,063 7,491 257.23%
Tax -15,230 -9,602 -5,617 -13,779 -7,613 -4,749 -2,055 279.66%
NP 35,437 20,616 9,083 25,062 18,262 11,314 5,436 248.56%
-
NP to SH 34,132 20,062 9,083 25,062 18,262 11,314 5,436 239.96%
-
Tax Rate 30.06% 31.78% 38.21% 35.48% 29.42% 29.56% 27.43% -
Total Cost 316,586 196,982 91,635 331,393 233,240 130,525 61,481 197.89%
-
Net Worth 242,348 235,169 223,447 195,655 179,358 160,637 110,741 68.47%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 5,634 - - - -
Div Payout % - - - 22.48% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 242,348 235,169 223,447 195,655 179,358 160,637 110,741 68.47%
NOSH 145,119 145,166 145,095 130,437 125,425 115,566 45,950 115.10%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.07% 9.47% 9.02% 7.03% 7.26% 7.98% 8.12% -
ROE 14.08% 8.53% 4.06% 12.81% 10.18% 7.04% 4.91% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 242.58 149.90 69.41 273.28 200.52 122.73 145.63 40.47%
EPS 23.52 13.82 6.26 19.22 14.56 9.79 11.83 58.04%
DPS 0.00 0.00 0.00 4.32 0.00 0.00 0.00 -
NAPS 1.67 1.62 1.54 1.50 1.43 1.39 2.41 -21.67%
Adjusted Per Share Value based on latest NOSH - 130,421
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 13.75 8.50 3.93 13.92 9.82 5.54 2.61 202.46%
EPS 1.33 0.78 0.35 0.98 0.71 0.44 0.21 241.92%
DPS 0.00 0.00 0.00 0.22 0.00 0.00 0.00 -
NAPS 0.0947 0.0919 0.0873 0.0764 0.0701 0.0627 0.0433 68.41%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.77 0.69 0.71 0.77 0.56 0.67 1.60 -
P/RPS 0.32 0.46 1.02 0.28 0.28 0.55 1.10 -56.06%
P/EPS 3.27 4.99 11.34 4.01 3.85 6.84 13.52 -61.14%
EY 30.55 20.03 8.82 24.95 26.00 14.61 7.39 157.35%
DY 0.00 0.00 0.00 5.61 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.46 0.51 0.39 0.48 0.66 -21.37%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 14/11/05 18/08/05 09/05/05 28/02/05 02/11/04 10/08/04 25/05/04 -
Price 0.75 0.75 0.71 0.88 0.69 0.58 0.67 -
P/RPS 0.31 0.50 1.02 0.32 0.34 0.47 0.46 -23.11%
P/EPS 3.19 5.43 11.34 4.58 4.74 5.92 5.66 -31.74%
EY 31.36 18.43 8.82 21.83 21.10 16.88 17.66 46.59%
DY 0.00 0.00 0.00 4.91 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.46 0.59 0.48 0.42 0.28 37.16%

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