[MAHSING] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 18.62%
YoY- 121.74%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 481,805 469,364 335,336 184,592 183,876 154,286 134,469 23.68%
PBT 90,033 67,556 34,500 17,196 8,296 4,441 4,345 65.69%
Tax -25,753 -20,306 -10,150 -5,308 -2,934 1,150 305 -
NP 64,280 47,249 24,349 11,888 5,361 5,592 4,650 54.88%
-
NP to SH 64,150 45,509 24,349 11,888 5,361 5,592 4,650 54.83%
-
Tax Rate 28.60% 30.06% 29.42% 30.87% 35.37% -25.90% -7.02% -
Total Cost 417,525 422,114 310,986 172,704 178,514 148,694 129,818 21.48%
-
Net Worth 291,638 242,348 179,358 99,408 89,746 85,286 74,052 25.65%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - 586 - - - -
Div Payout % - - - 4.93% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 291,638 242,348 179,358 99,408 89,746 85,286 74,052 25.65%
NOSH 148,040 145,119 125,425 43,986 43,993 43,962 43,984 22.40%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 13.34% 10.07% 7.26% 6.44% 2.92% 3.62% 3.46% -
ROE 22.00% 18.78% 13.58% 11.96% 5.97% 6.56% 6.28% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 325.46 323.43 267.36 419.66 417.96 350.95 305.72 1.04%
EPS 43.33 31.36 19.41 27.03 12.19 12.72 10.57 26.49%
DPS 0.00 0.00 0.00 1.33 0.00 0.00 0.00 -
NAPS 1.97 1.67 1.43 2.26 2.04 1.94 1.6836 2.65%
Adjusted Per Share Value based on latest NOSH - 43,975
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 18.85 18.37 13.12 7.22 7.20 6.04 5.26 23.69%
EPS 2.51 1.78 0.95 0.47 0.21 0.22 0.18 55.11%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.1141 0.0948 0.0702 0.0389 0.0351 0.0334 0.029 25.63%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.38 0.77 0.56 0.69 0.41 0.36 0.51 -
P/RPS 0.42 0.24 0.21 0.16 0.10 0.10 0.17 16.26%
P/EPS 3.18 2.46 2.88 2.55 3.36 2.83 4.82 -6.69%
EY 31.40 40.73 34.67 39.17 29.72 35.33 20.73 7.16%
DY 0.00 0.00 0.00 1.93 0.00 0.00 0.00 -
P/NAPS 0.70 0.46 0.39 0.31 0.20 0.19 0.30 15.15%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 16/11/06 14/11/05 02/11/04 21/11/03 25/11/02 08/11/01 24/11/00 -
Price 1.66 0.75 0.69 0.71 0.41 0.38 0.44 -
P/RPS 0.51 0.23 0.26 0.17 0.10 0.11 0.14 24.03%
P/EPS 3.83 2.39 3.55 2.63 3.36 2.99 4.16 -1.36%
EY 26.10 41.81 28.14 38.07 29.72 33.47 24.03 1.38%
DY 0.00 0.00 0.00 1.88 0.00 0.00 0.00 -
P/NAPS 0.84 0.45 0.48 0.31 0.20 0.20 0.26 21.57%

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