[MAHSING] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
14-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 245.82%
YoY- 763.78%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 150,207 116,880 74,922 44,559 51,108 45,429 36,421 26.62%
PBT 24,914 15,518 8,572 4,968 1,137 955 1,032 69.96%
Tax -8,410 -4,292 -2,694 -1,081 -687 -560 -273 77.00%
NP 16,504 11,226 5,878 3,887 450 395 759 67.02%
-
NP to SH 16,487 10,979 5,878 3,887 450 395 759 66.99%
-
Tax Rate 33.76% 27.66% 31.43% 21.76% 60.42% 58.64% 26.45% -
Total Cost 133,703 105,654 69,044 40,672 50,658 45,034 35,662 24.62%
-
Net Worth 287,563 235,264 160,519 95,855 89,999 82,748 71,960 25.95%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 287,563 235,264 160,519 95,855 89,999 82,748 71,960 25.95%
NOSH 147,468 145,224 115,481 43,970 44,117 43,888 43,872 22.38%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 10.99% 9.60% 7.85% 8.72% 0.88% 0.87% 2.08% -
ROE 5.73% 4.67% 3.66% 4.06% 0.50% 0.48% 1.05% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 101.86 80.48 64.88 101.34 115.84 103.51 83.01 3.46%
EPS 11.18 7.56 5.09 8.84 1.02 0.90 1.73 36.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.62 1.39 2.18 2.04 1.8854 1.6402 2.92%
Adjusted Per Share Value based on latest NOSH - 43,970
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 5.88 4.57 2.93 1.74 2.00 1.78 1.43 26.55%
EPS 0.65 0.43 0.23 0.15 0.02 0.02 0.03 66.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1125 0.0921 0.0628 0.0375 0.0352 0.0324 0.0282 25.92%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.05 0.69 0.67 0.56 0.56 0.30 0.59 -
P/RPS 1.03 0.86 1.03 0.55 0.48 0.29 0.71 6.39%
P/EPS 9.39 9.13 13.16 6.33 54.90 33.33 34.10 -19.33%
EY 10.65 10.96 7.60 15.79 1.82 3.00 2.93 23.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.43 0.48 0.26 0.27 0.16 0.36 6.98%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 15/08/06 18/08/05 10/08/04 14/08/03 09/08/02 29/08/01 29/08/00 -
Price 1.30 0.75 0.58 0.55 0.43 0.43 0.61 -
P/RPS 1.28 0.93 0.89 0.54 0.37 0.42 0.73 9.80%
P/EPS 11.63 9.92 11.39 6.22 42.16 47.78 35.26 -16.87%
EY 8.60 10.08 8.78 16.07 2.37 2.09 2.84 20.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.46 0.42 0.25 0.21 0.23 0.37 10.39%

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