[MAHSING] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 10.44%
YoY- 77.32%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 672,172 572,196 486,874 435,196 283,678 159,820 206,630 21.70%
PBT 167,552 108,122 88,770 60,436 32,126 13,302 10,086 59.66%
Tax -48,256 -30,034 -25,756 -19,204 -9,498 -3,280 -3,154 57.49%
NP 119,296 78,088 63,014 41,232 22,628 10,022 6,932 60.61%
-
NP to SH 119,112 76,670 62,758 40,124 22,628 10,022 6,932 60.56%
-
Tax Rate 28.80% 27.78% 29.01% 31.78% 29.56% 24.66% 31.27% -
Total Cost 552,876 494,108 423,860 393,964 261,050 149,798 199,698 18.47%
-
Net Worth 690,053 563,193 285,396 235,169 160,637 95,908 89,728 40.45%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 690,053 563,193 285,396 235,169 160,637 95,908 89,728 40.45%
NOSH 621,670 473,271 146,357 145,166 115,566 43,994 43,984 55.43%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 17.75% 13.65% 12.94% 9.47% 7.98% 6.27% 3.35% -
ROE 17.26% 13.61% 21.99% 17.06% 14.09% 10.45% 7.73% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 108.12 120.90 332.66 299.79 245.47 363.27 469.78 -21.69%
EPS 19.16 16.20 42.88 27.64 19.58 22.78 15.76 3.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.19 1.95 1.62 1.39 2.18 2.04 -9.63%
Adjusted Per Share Value based on latest NOSH - 145,224
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 26.26 22.35 19.02 17.00 11.08 6.24 8.07 21.70%
EPS 4.65 2.99 2.45 1.57 0.88 0.39 0.27 60.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2695 0.22 0.1115 0.0919 0.0627 0.0375 0.035 40.47%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.43 2.53 1.05 0.69 0.67 0.56 0.56 -
P/RPS 1.32 2.09 0.32 0.23 0.27 0.15 0.12 49.07%
P/EPS 7.46 15.62 2.45 2.50 3.42 2.46 3.55 13.16%
EY 13.40 6.40 40.84 40.06 29.22 40.68 28.14 -11.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 2.13 0.54 0.43 0.48 0.26 0.27 29.74%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/07/08 27/08/07 15/08/06 18/08/05 10/08/04 14/08/03 09/08/02 -
Price 1.49 1.96 1.30 0.75 0.58 0.55 0.43 -
P/RPS 1.38 1.62 0.39 0.25 0.24 0.15 0.09 57.55%
P/EPS 7.78 12.10 3.03 2.71 2.96 2.41 2.73 19.05%
EY 12.86 8.27 32.98 36.85 33.76 41.42 36.65 -16.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.65 0.67 0.46 0.42 0.25 0.21 36.15%

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