[MAHSING] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 41.64%
YoY- 92.91%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 361,354 243,437 93,230 473,491 352,023 217,598 100,718 134.17%
PBT 67,525 44,385 19,471 69,620 50,667 30,218 14,700 176.07%
Tax -19,315 -12,878 -4,468 -19,896 -15,230 -9,602 -5,617 127.64%
NP 48,210 31,507 15,003 49,724 35,437 20,616 9,083 203.97%
-
NP to SH 48,113 31,379 14,892 48,346 34,132 20,062 9,083 203.56%
-
Tax Rate 28.60% 29.01% 22.95% 28.58% 30.06% 31.78% 38.21% -
Total Cost 313,144 211,930 78,227 423,767 316,586 196,982 91,635 126.70%
-
Net Worth 291,638 285,396 269,971 255,448 242,348 235,169 223,447 19.41%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 17,416 - - - -
Div Payout % - - - 36.03% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 291,638 285,396 269,971 255,448 242,348 235,169 223,447 19.41%
NOSH 148,040 146,357 145,146 145,141 145,119 145,166 145,095 1.34%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 13.34% 12.94% 16.09% 10.50% 10.07% 9.47% 9.02% -
ROE 16.50% 10.99% 5.52% 18.93% 14.08% 8.53% 4.06% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 244.09 166.33 64.23 326.23 242.58 149.90 69.41 131.07%
EPS 32.50 21.44 10.26 33.31 23.52 13.82 6.26 199.52%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 1.97 1.95 1.86 1.76 1.67 1.62 1.54 17.82%
Adjusted Per Share Value based on latest NOSH - 145,194
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 14.14 9.53 3.65 18.53 13.78 8.52 3.94 134.22%
EPS 1.88 1.23 0.58 1.89 1.34 0.79 0.36 200.70%
DPS 0.00 0.00 0.00 0.68 0.00 0.00 0.00 -
NAPS 0.1141 0.1117 0.1056 0.10 0.0948 0.092 0.0874 19.42%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.38 1.05 0.99 0.74 0.77 0.69 0.71 -
P/RPS 0.57 0.63 1.54 0.23 0.32 0.46 1.02 -32.13%
P/EPS 4.25 4.90 9.65 2.22 3.27 4.99 11.34 -47.98%
EY 23.55 20.42 10.36 45.01 30.55 20.03 8.82 92.34%
DY 0.00 0.00 0.00 16.22 0.00 0.00 0.00 -
P/NAPS 0.70 0.54 0.53 0.42 0.46 0.43 0.46 32.26%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 16/11/06 15/08/06 22/05/06 23/02/06 14/11/05 18/08/05 09/05/05 -
Price 1.66 1.30 1.10 0.90 0.75 0.75 0.71 -
P/RPS 0.68 0.78 1.71 0.28 0.31 0.50 1.02 -23.66%
P/EPS 5.11 6.06 10.72 2.70 3.19 5.43 11.34 -41.19%
EY 19.58 16.49 9.33 37.01 31.36 18.43 8.82 70.09%
DY 0.00 0.00 0.00 13.33 0.00 0.00 0.00 -
P/NAPS 0.84 0.67 0.59 0.51 0.45 0.46 0.46 49.34%

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