[MAHSING] YoY Annualized 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- -15.28%
YoY- -62.73%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 372,920 402,872 267,668 141,404 208,828 131,068 125,896 19.82%
PBT 77,884 58,800 29,964 6,732 15,624 460 4,268 62.22%
Tax -17,872 -22,468 -8,220 -2,236 -3,560 7,568 -1,468 51.64%
NP 60,012 36,332 21,744 4,496 12,064 8,028 2,800 66.62%
-
NP to SH 59,568 36,332 21,744 4,496 12,064 8,028 2,800 66.42%
-
Tax Rate 22.95% 38.21% 27.43% 33.21% 22.79% -1,645.22% 34.40% -
Total Cost 312,908 366,540 245,924 136,908 196,764 123,040 123,096 16.81%
-
Net Worth 269,971 223,447 110,741 91,764 89,248 82,568 70,981 24.92%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 269,971 223,447 110,741 91,764 89,248 82,568 70,981 24.92%
NOSH 145,146 145,095 45,950 43,906 43,965 44,013 44,025 21.98%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 16.09% 9.02% 8.12% 3.18% 5.78% 6.13% 2.22% -
ROE 22.06% 16.26% 19.63% 4.90% 13.52% 9.72% 3.94% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 256.93 277.66 582.51 322.06 474.99 297.79 285.96 -1.76%
EPS 41.04 25.04 47.32 10.24 27.44 18.24 6.36 36.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.54 2.41 2.09 2.03 1.876 1.6123 2.40%
Adjusted Per Share Value based on latest NOSH - 43,906
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 14.57 15.74 10.46 5.52 8.16 5.12 4.92 19.82%
EPS 2.33 1.42 0.85 0.18 0.47 0.31 0.11 66.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1055 0.0873 0.0433 0.0358 0.0349 0.0323 0.0277 24.95%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.99 0.71 1.60 0.37 0.44 0.29 0.89 -
P/RPS 0.39 0.26 0.27 0.11 0.09 0.10 0.31 3.89%
P/EPS 2.41 2.84 3.38 3.61 1.60 1.59 13.99 -25.39%
EY 41.45 35.27 29.57 27.68 62.36 62.90 7.15 34.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.46 0.66 0.18 0.22 0.15 0.55 -0.61%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 22/05/06 09/05/05 25/05/04 16/05/03 16/05/02 30/05/01 30/05/00 -
Price 1.10 0.71 0.67 0.42 0.76 0.32 0.69 -
P/RPS 0.43 0.26 0.12 0.13 0.16 0.11 0.24 10.20%
P/EPS 2.68 2.84 1.42 4.10 2.77 1.75 10.85 -20.78%
EY 37.31 35.27 70.63 24.38 36.11 57.00 9.22 26.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.46 0.28 0.20 0.37 0.17 0.43 5.41%

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