[MAHSING] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
02-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 18.2%
YoY- 77.93%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 166,863 117,917 134,425 109,663 58,534 34,592 37,519 28.22%
PBT 34,183 23,140 20,449 9,812 6,246 1,179 2,261 57.21%
Tax -11,457 -6,437 -5,628 -2,864 -2,341 -432 -469 70.29%
NP 22,726 16,703 14,821 6,948 3,905 747 1,792 52.67%
-
NP to SH 22,424 16,734 14,070 6,948 3,905 747 1,792 52.33%
-
Tax Rate 33.52% 27.82% 27.52% 29.19% 37.48% 36.64% 20.74% -
Total Cost 144,137 101,214 119,604 102,715 54,629 33,845 35,727 26.15%
-
Net Worth 607,058 298,334 242,486 179,343 99,384 88,095 85,417 38.63%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - 439 880 - -
Div Payout % - - - - 11.26% 117.93% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 607,058 298,334 242,486 179,343 99,384 88,095 85,417 38.63%
NOSH 619,447 151,438 145,201 125,415 43,975 44,047 44,029 55.34%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 13.62% 14.17% 11.03% 6.34% 6.67% 2.16% 4.78% -
ROE 3.69% 5.61% 5.80% 3.87% 3.93% 0.85% 2.10% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 26.94 77.86 92.58 87.44 133.11 78.53 85.21 -17.45%
EPS 3.62 11.05 9.69 5.54 8.88 1.70 4.07 -1.93%
DPS 0.00 0.00 0.00 0.00 1.00 2.00 0.00 -
NAPS 0.98 1.97 1.67 1.43 2.26 2.00 1.94 -10.75%
Adjusted Per Share Value based on latest NOSH - 125,415
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 6.53 4.61 5.26 4.29 2.29 1.35 1.47 28.19%
EPS 0.88 0.65 0.55 0.27 0.15 0.03 0.07 52.45%
DPS 0.00 0.00 0.00 0.00 0.02 0.03 0.00 -
NAPS 0.2376 0.1167 0.0949 0.0702 0.0389 0.0345 0.0334 38.66%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.89 1.38 0.77 0.56 0.69 0.41 0.36 -
P/RPS 7.02 1.77 0.83 0.64 0.52 0.52 0.42 59.86%
P/EPS 52.21 12.49 7.95 10.11 7.77 24.18 8.85 34.40%
EY 1.92 8.01 12.58 9.89 12.87 4.14 11.31 -25.57%
DY 0.00 0.00 0.00 0.00 1.45 4.88 0.00 -
P/NAPS 1.93 0.70 0.46 0.39 0.31 0.21 0.19 47.13%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 16/11/06 14/11/05 02/11/04 21/11/03 25/11/02 08/11/01 -
Price 1.88 1.66 0.75 0.69 0.71 0.41 0.38 -
P/RPS 6.98 2.13 0.81 0.79 0.53 0.52 0.45 57.88%
P/EPS 51.93 15.02 7.74 12.45 8.00 24.18 9.34 33.08%
EY 1.93 6.66 12.92 8.03 12.51 4.14 10.71 -24.83%
DY 0.00 0.00 0.00 0.00 1.41 4.88 0.00 -
P/NAPS 1.92 0.84 0.45 0.48 0.31 0.21 0.20 45.75%

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