[MAHSING] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -12.6%
YoY- -62.73%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 73,583 58,534 44,559 35,351 32,696 34,592 51,108 27.41%
PBT 8,274 6,246 4,968 1,683 2,247 1,179 1,137 274.16%
Tax -2,487 -2,341 -1,081 -559 -961 -432 -687 135.21%
NP 5,787 3,905 3,887 1,124 1,286 747 450 446.35%
-
NP to SH 5,787 3,905 3,887 1,124 1,286 747 450 446.35%
-
Tax Rate 30.06% 37.48% 21.76% 33.21% 42.77% 36.64% 60.42% -
Total Cost 67,796 54,629 40,672 34,227 31,410 33,845 50,658 21.37%
-
Net Worth 105,098 99,384 95,855 91,764 91,165 88,095 89,999 10.86%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 439 - - 440 880 - -
Div Payout % - 11.26% - - 34.25% 117.93% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 105,098 99,384 95,855 91,764 91,165 88,095 89,999 10.86%
NOSH 43,974 43,975 43,970 43,906 44,041 44,047 44,117 -0.21%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 7.86% 6.67% 8.72% 3.18% 3.93% 2.16% 0.88% -
ROE 5.51% 3.93% 4.06% 1.22% 1.41% 0.85% 0.50% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 167.33 133.11 101.34 80.51 74.24 78.53 115.84 27.69%
EPS 13.16 8.88 8.84 2.56 2.92 1.70 1.02 447.53%
DPS 0.00 1.00 0.00 0.00 1.00 2.00 0.00 -
NAPS 2.39 2.26 2.18 2.09 2.07 2.00 2.04 11.10%
Adjusted Per Share Value based on latest NOSH - 43,906
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 2.87 2.29 1.74 1.38 1.28 1.35 2.00 27.14%
EPS 0.23 0.15 0.15 0.04 0.05 0.03 0.02 407.22%
DPS 0.00 0.02 0.00 0.00 0.02 0.03 0.00 -
NAPS 0.0411 0.0388 0.0374 0.0358 0.0356 0.0344 0.0352 10.85%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.77 0.69 0.56 0.37 0.39 0.41 0.56 -
P/RPS 0.46 0.52 0.55 0.46 0.53 0.52 0.48 -2.78%
P/EPS 5.85 7.77 6.33 14.45 13.36 24.18 54.90 -77.43%
EY 17.09 12.87 15.79 6.92 7.49 4.14 1.82 343.27%
DY 0.00 1.45 0.00 0.00 2.56 4.88 0.00 -
P/NAPS 0.32 0.31 0.26 0.18 0.19 0.21 0.27 11.95%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 14/08/03 16/05/03 26/02/03 25/11/02 09/08/02 -
Price 1.23 0.71 0.55 0.42 0.35 0.41 0.43 -
P/RPS 0.74 0.53 0.54 0.52 0.47 0.52 0.37 58.53%
P/EPS 9.35 8.00 6.22 16.41 11.99 24.18 42.16 -63.26%
EY 10.70 12.51 16.07 6.10 8.34 4.14 2.37 172.41%
DY 0.00 1.41 0.00 0.00 2.86 4.88 0.00 -
P/NAPS 0.51 0.31 0.25 0.20 0.17 0.21 0.21 80.38%

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