[MAHSING] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 2.93%
YoY- 70.46%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 573,365 495,625 473,491 356,455 212,027 170,603 179,503 21.34%
PBT 117,705 93,284 69,620 38,841 21,171 8,469 5,796 65.13%
Tax -35,447 -27,594 -19,896 -13,779 -6,468 -3,162 -502 103.23%
NP 82,258 65,690 49,724 25,062 14,703 5,307 5,294 57.93%
-
NP to SH 81,126 65,370 48,346 25,062 14,703 5,307 5,294 57.56%
-
Tax Rate 30.12% 29.58% 28.58% 35.48% 30.55% 37.34% 8.66% -
Total Cost 491,107 429,935 423,767 331,393 197,324 165,296 174,209 18.84%
-
Net Worth 552,883 129,177 255,448 195,655 105,115 91,014 86,621 36.17%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 43,792 8,942 17,416 5,634 - 439 - -
Div Payout % 53.98% 13.68% 36.03% 22.48% - 8.29% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 552,883 129,177 255,448 195,655 105,115 91,014 86,621 36.17%
NOSH 547,408 149,044 145,141 130,437 43,981 43,968 43,970 52.20%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 14.35% 13.25% 10.50% 7.03% 6.93% 3.11% 2.95% -
ROE 14.67% 50.60% 18.93% 12.81% 13.99% 5.83% 6.11% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 104.74 332.53 326.23 273.28 482.08 388.01 408.24 -20.27%
EPS 14.82 17.03 33.31 19.22 33.43 12.07 12.04 3.52%
DPS 8.00 6.00 12.00 4.32 0.00 1.00 0.00 -
NAPS 1.01 0.8667 1.76 1.50 2.39 2.07 1.97 -10.53%
Adjusted Per Share Value based on latest NOSH - 130,421
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 22.44 19.40 18.53 13.95 8.30 6.68 7.02 21.36%
EPS 3.17 2.56 1.89 0.98 0.58 0.21 0.21 57.17%
DPS 1.71 0.35 0.68 0.22 0.00 0.02 0.00 -
NAPS 0.2164 0.0506 0.10 0.0766 0.0411 0.0356 0.0339 36.18%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.92 1.68 0.74 0.77 0.77 0.39 0.50 -
P/RPS 1.83 0.51 0.23 0.28 0.16 0.10 0.12 57.44%
P/EPS 12.96 3.83 2.22 4.01 2.30 3.23 4.15 20.88%
EY 7.72 26.11 45.01 24.95 43.42 30.95 24.08 -17.26%
DY 4.17 3.57 16.22 5.61 0.00 2.56 0.00 -
P/NAPS 1.90 1.94 0.42 0.51 0.32 0.19 0.25 40.19%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 23/02/06 28/02/05 27/02/04 26/02/03 27/02/02 -
Price 1.84 2.36 0.90 0.88 1.23 0.35 0.41 -
P/RPS 1.76 0.71 0.28 0.32 0.26 0.09 0.10 61.24%
P/EPS 12.42 5.38 2.70 4.58 3.68 2.90 3.41 24.02%
EY 8.05 18.58 37.01 21.83 27.18 34.49 29.37 -19.39%
DY 4.35 2.54 13.33 4.91 0.00 2.86 0.00 -
P/NAPS 1.82 2.72 0.51 0.59 0.51 0.17 0.21 43.29%

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