[MAHSING] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 16.01%
YoY- -4.12%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 352,023 251,502 138,444 137,907 115,715 100,852 131,580 -1.04%
PBT 50,667 25,875 12,897 6,222 3,331 3,259 1,127 -3.96%
Tax -15,230 -7,613 -3,981 -2,201 863 229 201 -
NP 35,437 18,262 8,916 4,021 4,194 3,488 1,328 -3.43%
-
NP to SH 34,132 18,262 8,916 4,021 4,194 3,488 1,328 -3.39%
-
Tax Rate 30.06% 29.42% 30.87% 35.37% -25.91% -7.03% -17.83% -
Total Cost 316,586 233,240 129,528 133,886 111,521 97,364 130,252 -0.93%
-
Net Worth 242,348 179,358 99,408 89,746 85,286 74,052 66,646 -1.36%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - 439 - - - - -
Div Payout % - - 4.93% - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 242,348 179,358 99,408 89,746 85,286 74,052 66,646 -1.36%
NOSH 145,119 125,425 43,986 43,993 43,962 43,984 43,973 -1.26%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 10.07% 7.26% 6.44% 2.92% 3.62% 3.46% 1.01% -
ROE 14.08% 10.18% 8.97% 4.48% 4.92% 4.71% 1.99% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 242.58 200.52 314.74 313.47 263.21 229.29 299.23 0.22%
EPS 23.52 14.56 20.27 9.14 9.54 7.93 3.02 -2.15%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.43 2.26 2.04 1.94 1.6836 1.5156 -0.10%
Adjusted Per Share Value based on latest NOSH - 44,047
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 13.78 9.84 5.42 5.40 4.53 3.95 5.15 -1.04%
EPS 1.34 0.71 0.35 0.16 0.16 0.14 0.05 -3.43%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.0948 0.0702 0.0389 0.0351 0.0334 0.029 0.0261 -1.36%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.77 0.56 0.69 0.41 0.36 0.51 0.00 -
P/RPS 0.32 0.28 0.22 0.13 0.14 0.22 0.00 -100.00%
P/EPS 3.27 3.85 3.40 4.49 3.77 6.43 0.00 -100.00%
EY 30.55 26.00 29.38 22.29 26.50 15.55 0.00 -100.00%
DY 0.00 0.00 1.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.31 0.20 0.19 0.30 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 14/11/05 02/11/04 21/11/03 25/11/02 08/11/01 24/11/00 25/11/99 -
Price 0.75 0.69 0.71 0.41 0.38 0.44 0.00 -
P/RPS 0.31 0.34 0.23 0.13 0.14 0.19 0.00 -100.00%
P/EPS 3.19 4.74 3.50 4.49 3.98 5.55 0.00 -100.00%
EY 31.36 21.10 28.55 22.29 25.11 18.02 0.00 -100.00%
DY 0.00 0.00 1.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.31 0.20 0.20 0.26 0.00 -100.00%

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