[MAHSING] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
10-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 108.13%
YoY- 125.78%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 286,098 243,437 217,598 141,839 79,910 103,315 78,196 24.12%
PBT 54,061 44,385 30,218 16,063 6,651 5,043 1,070 92.21%
Tax -15,017 -12,878 -9,602 -4,749 -1,640 -1,577 1,332 -
NP 39,044 31,507 20,616 11,314 5,011 3,466 2,402 59.12%
-
NP to SH 38,335 31,379 20,062 11,314 5,011 3,466 2,402 58.63%
-
Tax Rate 27.78% 29.01% 31.78% 29.56% 24.66% 31.27% -124.49% -
Total Cost 247,054 211,930 196,982 130,525 74,899 99,849 75,794 21.75%
-
Net Worth 563,193 285,396 235,169 160,637 95,908 89,728 82,943 37.58%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 563,193 285,396 235,169 160,637 95,908 89,728 82,943 37.58%
NOSH 473,271 146,357 145,166 115,566 43,994 43,984 43,992 48.55%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 13.65% 12.94% 9.47% 7.98% 6.27% 3.35% 3.07% -
ROE 6.81% 10.99% 8.53% 7.04% 5.22% 3.86% 2.90% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 60.45 166.33 149.90 122.73 181.64 234.89 177.75 -16.44%
EPS 8.10 21.44 13.82 9.79 11.39 7.88 5.46 6.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.95 1.62 1.39 2.18 2.04 1.8854 -7.37%
Adjusted Per Share Value based on latest NOSH - 115,481
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 11.20 9.53 8.52 5.55 3.13 4.04 3.06 24.12%
EPS 1.50 1.23 0.79 0.44 0.20 0.14 0.09 59.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2204 0.1117 0.092 0.0629 0.0375 0.0351 0.0325 37.55%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.53 1.05 0.69 0.67 0.56 0.56 0.30 -
P/RPS 4.19 0.63 0.46 0.55 0.31 0.24 0.17 70.55%
P/EPS 31.23 4.90 4.99 6.84 4.92 7.11 5.49 33.59%
EY 3.20 20.42 20.03 14.61 20.34 14.07 18.20 -25.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 0.54 0.43 0.48 0.26 0.27 0.16 53.91%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 15/08/06 18/08/05 10/08/04 14/08/03 09/08/02 29/08/01 -
Price 1.96 1.30 0.75 0.58 0.55 0.43 0.43 -
P/RPS 3.24 0.78 0.50 0.47 0.30 0.18 0.24 54.27%
P/EPS 24.20 6.06 5.43 5.92 4.83 5.46 7.88 20.55%
EY 4.13 16.49 18.43 16.88 20.71 18.33 12.70 -17.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.67 0.46 0.42 0.25 0.21 0.23 38.85%

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