[MAHSING] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 278.47%
YoY- 695.32%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 202,605 205,532 199,853 180,413 147,392 142,830 133,822 31.81%
PBT 8,791 9,873 9,691 5,900 -1,809 -2,910 -2,833 -
Tax -3,866 -3,903 -3,680 -802 6,003 7,341 7,628 -
NP 4,925 5,970 6,011 5,098 4,194 4,431 4,795 1.79%
-
NP to SH 4,925 5,970 6,011 5,098 1,347 1,584 1,948 85.48%
-
Tax Rate 43.98% 39.53% 37.97% 13.59% - - - -
Total Cost 197,680 199,562 193,842 175,315 143,198 138,399 129,027 32.86%
-
Net Worth 88,095 88,235 87,930 44,000 85,417 82,748 82,568 4.41%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 1,760 880 880 880 - - - -
Div Payout % 35.76% 14.74% 14.64% 17.26% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 88,095 88,235 87,930 44,000 85,417 82,748 82,568 4.41%
NOSH 44,047 44,117 43,965 44,000 44,029 43,888 44,013 0.05%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 2.43% 2.90% 3.01% 2.83% 2.85% 3.10% 3.58% -
ROE 5.59% 6.77% 6.84% 11.59% 1.58% 1.91% 2.36% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 459.97 465.87 454.57 410.03 334.76 325.44 304.05 31.74%
EPS 11.18 13.53 13.67 11.59 3.06 3.61 4.43 85.25%
DPS 4.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 1.00 1.94 1.8854 1.876 4.35%
Adjusted Per Share Value based on latest NOSH - 44,000
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 7.91 8.03 7.81 7.05 5.76 5.58 5.23 31.72%
EPS 0.19 0.23 0.23 0.20 0.05 0.06 0.08 77.91%
DPS 0.07 0.03 0.03 0.03 0.00 0.00 0.00 -
NAPS 0.0344 0.0345 0.0343 0.0172 0.0334 0.0323 0.0323 4.28%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.41 0.56 0.44 0.50 0.36 0.30 0.29 -
P/RPS 0.09 0.12 0.10 0.12 0.11 0.09 0.10 -6.77%
P/EPS 3.67 4.14 3.22 4.32 11.77 8.31 6.55 -32.01%
EY 27.27 24.16 31.07 23.17 8.50 12.03 15.26 47.20%
DY 9.76 3.57 4.55 4.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.28 0.22 0.50 0.19 0.16 0.15 25.12%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 25/11/02 09/08/02 16/05/02 27/02/02 08/11/01 29/08/01 30/05/01 -
Price 0.41 0.43 0.76 0.41 0.38 0.43 0.32 -
P/RPS 0.09 0.09 0.17 0.10 0.11 0.13 0.11 -12.51%
P/EPS 3.67 3.18 5.56 3.54 12.42 11.91 7.23 -36.34%
EY 27.27 31.47 17.99 28.26 8.05 8.39 13.83 57.17%
DY 9.76 4.65 2.63 4.88 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.38 0.41 0.20 0.23 0.17 15.11%

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