[MAHSING] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 48.19%
YoY- 350.0%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 134,271 121,468 104,953 73,583 32,696 63,788 31,677 27.20%
PBT 25,759 18,953 12,966 8,274 2,247 2,465 -5,140 -
Tax -8,279 -4,666 -6,166 -2,487 -961 -1,365 5,140 -
NP 17,480 14,287 6,800 5,787 1,286 1,100 0 -
-
NP to SH 17,257 14,214 6,800 5,787 1,286 1,100 -2,847 -
-
Tax Rate 32.14% 24.62% 47.56% 30.06% 42.77% 55.38% - -
Total Cost 116,791 107,181 98,153 67,796 31,410 62,688 31,677 24.27%
-
Net Worth 304,105 259,898 193,023 105,098 91,165 86,680 72,610 26.94%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 9,123 17,423 5,634 - 440 - - -
Div Payout % 52.87% 122.58% 82.86% - 34.25% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 304,105 259,898 193,023 105,098 91,165 86,680 72,610 26.94%
NOSH 152,052 145,194 130,421 43,974 44,041 44,000 44,006 22.94%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 13.02% 11.76% 6.48% 7.86% 3.93% 1.72% 0.00% -
ROE 5.67% 5.47% 3.52% 5.51% 1.41% 1.27% -3.92% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 88.31 83.66 80.47 167.33 74.24 144.97 71.98 3.46%
EPS 4.41 9.79 5.21 13.16 2.92 2.50 -6.47 -
DPS 6.00 12.00 4.32 0.00 1.00 0.00 0.00 -
NAPS 2.00 1.79 1.48 2.39 2.07 1.97 1.65 3.25%
Adjusted Per Share Value based on latest NOSH - 43,974
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 5.29 4.78 4.13 2.90 1.29 2.51 1.25 27.16%
EPS 0.68 0.56 0.27 0.23 0.05 0.04 -0.11 -
DPS 0.36 0.69 0.22 0.00 0.02 0.00 0.00 -
NAPS 0.1197 0.1023 0.076 0.0414 0.0359 0.0341 0.0286 26.93%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.68 0.74 0.77 0.77 0.39 0.50 0.40 -
P/RPS 1.90 0.88 0.96 0.46 0.53 0.34 0.56 22.57%
P/EPS 14.80 7.56 14.77 5.85 13.36 20.00 -6.18 -
EY 6.76 13.23 6.77 17.09 7.49 5.00 -16.17 -
DY 3.57 16.22 5.61 0.00 2.56 0.00 0.00 -
P/NAPS 0.84 0.41 0.52 0.32 0.19 0.25 0.24 23.20%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 23/02/06 28/02/05 27/02/04 26/02/03 27/02/02 27/02/01 -
Price 2.36 0.90 0.88 1.23 0.35 0.41 0.35 -
P/RPS 2.67 1.08 1.09 0.74 0.47 0.28 0.49 32.63%
P/EPS 20.79 9.19 16.88 9.35 11.99 16.40 -5.41 -
EY 4.81 10.88 5.92 10.70 8.34 6.10 -18.48 -
DY 2.54 13.33 4.91 0.00 2.86 0.00 0.00 -
P/NAPS 1.18 0.50 0.59 0.51 0.17 0.21 0.21 33.31%

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