[MAHSING] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 20.87%
YoY- 86.78%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 195,421 144,537 150,207 116,880 74,922 44,559 51,108 25.02%
PBT 52,861 29,065 24,914 15,518 8,572 4,968 1,137 89.51%
Tax -15,530 -8,182 -8,410 -4,292 -2,694 -1,081 -687 68.07%
NP 37,331 20,883 16,504 11,226 5,878 3,887 450 108.69%
-
NP to SH 37,247 20,421 16,487 10,979 5,878 3,887 450 108.61%
-
Tax Rate 29.38% 28.15% 33.76% 27.66% 31.43% 21.76% 60.42% -
Total Cost 158,090 123,654 133,703 105,654 69,044 40,672 50,658 20.86%
-
Net Worth 690,219 607,524 287,563 235,264 160,519 95,855 89,999 40.38%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 690,219 607,524 287,563 235,264 160,519 95,855 89,999 40.38%
NOSH 621,819 510,525 147,468 145,224 115,481 43,970 44,117 55.35%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 19.10% 14.45% 10.99% 9.60% 7.85% 8.72% 0.88% -
ROE 5.40% 3.36% 5.73% 4.67% 3.66% 4.06% 0.50% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 31.43 28.31 101.86 80.48 64.88 101.34 115.84 -19.52%
EPS 5.99 4.00 11.18 7.56 5.09 8.84 1.02 34.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.19 1.95 1.62 1.39 2.18 2.04 -9.63%
Adjusted Per Share Value based on latest NOSH - 145,224
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 7.65 5.66 5.88 4.57 2.93 1.74 2.00 25.03%
EPS 1.46 0.80 0.65 0.43 0.23 0.15 0.02 104.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2701 0.2377 0.1125 0.0921 0.0628 0.0375 0.0352 40.39%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.43 2.53 1.05 0.69 0.67 0.56 0.56 -
P/RPS 4.55 8.94 1.03 0.86 1.03 0.55 0.48 45.42%
P/EPS 23.87 63.25 9.39 9.13 13.16 6.33 54.90 -12.95%
EY 4.19 1.58 10.65 10.96 7.60 15.79 1.82 14.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 2.13 0.54 0.43 0.48 0.26 0.27 29.74%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/07/08 27/08/07 15/08/06 18/08/05 10/08/04 14/08/03 09/08/02 -
Price 1.49 1.96 1.30 0.75 0.58 0.55 0.43 -
P/RPS 4.74 6.92 1.28 0.93 0.89 0.54 0.37 52.90%
P/EPS 24.87 49.00 11.63 9.92 11.39 6.22 42.16 -8.41%
EY 4.02 2.04 8.60 10.08 8.78 16.07 2.37 9.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.65 0.67 0.46 0.42 0.25 0.21 36.15%

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