[MAHSING] QoQ 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- 48.19%
YoY- 350.0%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 109,663 74,922 66,917 73,583 58,534 44,559 35,351 112.26%
PBT 9,812 8,572 7,491 8,274 6,246 4,968 1,683 222.88%
Tax -2,864 -2,694 -2,055 -2,487 -2,341 -1,081 -559 196.31%
NP 6,948 5,878 5,436 5,787 3,905 3,887 1,124 235.70%
-
NP to SH 6,948 5,878 5,436 5,787 3,905 3,887 1,124 235.70%
-
Tax Rate 29.19% 31.43% 27.43% 30.06% 37.48% 21.76% 33.21% -
Total Cost 102,715 69,044 61,481 67,796 54,629 40,672 34,227 107.63%
-
Net Worth 179,343 160,519 110,741 105,098 99,384 95,855 91,764 56.12%
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 % - - - - 11.26% - - -
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 179,343 160,519 110,741 105,098 99,384 95,855 91,764 56.12%
NOSH 125,415 115,481 45,950 43,974 43,975 43,970 43,906 100.93%
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 6.34% 7.85% 8.12% 7.86% 6.67% 8.72% 3.18% -
ROE 3.87% 3.66% 4.91% 5.51% 3.93% 4.06% 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 87.44 64.88 145.63 167.33 133.11 101.34 80.51 5.64%
EPS 5.54 5.09 11.83 13.16 8.88 8.84 2.56 67.07%
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 4.32 2.95 2.63 2.90 2.30 1.75 1.39 112.52%
EPS 0.27 0.23 0.21 0.23 0.15 0.15 0.04 255.92%
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.0706 0.0632 0.0436 0.0414 0.0391 0.0377 0.0361 56.19%
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 0.64 1.03 1.10 0.46 0.52 0.55 0.46 24.55%
P/EPS 10.11 13.16 13.52 5.85 7.77 6.33 14.45 -21.13%
EY 9.89 7.60 7.39 17.09 12.87 15.79 6.92 26.79%
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 0.79 0.89 0.46 0.74 0.53 0.54 0.52 32.05%
P/EPS 12.45 11.39 5.66 9.35 8.00 6.22 16.41 -16.77%
EY 8.03 8.78 17.66 10.70 12.51 16.07 6.10 20.05%
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