[MAHSING] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
09-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 14.92%
YoY- 44.3%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 217,598 141,839 79,910 103,315 78,196 67,895 26.21%
PBT 30,218 16,063 6,651 5,043 1,070 2,099 70.42%
Tax -9,602 -4,749 -1,640 -1,577 1,332 -640 71.83%
NP 20,616 11,314 5,011 3,466 2,402 1,459 69.78%
-
NP to SH 20,062 11,314 5,011 3,466 2,402 1,459 68.86%
-
Tax Rate 31.78% 29.56% 24.66% 31.27% -124.49% 30.49% -
Total Cost 196,982 130,525 74,899 99,849 75,794 66,436 24.26%
-
Net Worth 235,169 160,637 95,908 89,728 82,943 72,079 26.66%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 235,169 160,637 95,908 89,728 82,943 72,079 26.66%
NOSH 145,166 115,566 43,994 43,984 43,992 43,945 26.97%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 9.47% 7.98% 6.27% 3.35% 3.07% 2.15% -
ROE 8.53% 7.04% 5.22% 3.86% 2.90% 2.02% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 149.90 122.73 181.64 234.89 177.75 154.50 -0.60%
EPS 13.82 9.79 11.39 7.88 5.46 3.32 32.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.39 2.18 2.04 1.8854 1.6402 -0.24%
Adjusted Per Share Value based on latest NOSH - 44,117
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 8.52 5.55 3.13 4.04 3.06 2.66 26.19%
EPS 0.79 0.44 0.20 0.14 0.09 0.06 67.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.092 0.0629 0.0375 0.0351 0.0325 0.0282 26.66%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.69 0.67 0.56 0.56 0.30 0.59 -
P/RPS 0.46 0.55 0.31 0.24 0.17 0.38 3.89%
P/EPS 4.99 6.84 4.92 7.11 5.49 17.77 -22.42%
EY 20.03 14.61 20.34 14.07 18.20 5.63 28.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.26 0.27 0.16 0.36 3.61%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 18/08/05 10/08/04 14/08/03 09/08/02 29/08/01 29/08/00 -
Price 0.75 0.58 0.55 0.43 0.43 0.61 -
P/RPS 0.50 0.47 0.30 0.18 0.24 0.39 5.09%
P/EPS 5.43 5.92 4.83 5.46 7.88 18.37 -21.62%
EY 18.43 16.88 20.71 18.33 12.70 5.44 27.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.25 0.21 0.23 0.37 4.44%

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