[MAHSING] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 1.02%
YoY- 109.03%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 151,660 120,404 134,271 121,468 104,953 73,583 32,696 29.11%
PBT 26,793 29,461 25,759 18,953 12,966 8,274 2,247 51.09%
Tax -10,341 -8,973 -8,279 -4,666 -6,166 -2,487 -961 48.53%
NP 16,452 20,488 17,480 14,287 6,800 5,787 1,286 52.87%
-
NP to SH 17,076 20,367 17,257 14,214 6,800 5,787 1,286 53.82%
-
Tax Rate 38.60% 30.46% 32.14% 24.62% 47.56% 30.06% 42.77% -
Total Cost 135,208 99,916 116,791 107,181 98,153 67,796 31,410 27.51%
-
Net Worth 688,043 627,154 304,105 259,898 193,023 105,098 91,165 40.01%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 50,039 49,675 9,123 17,423 5,634 - 440 119.95%
Div Payout % 293.04% 243.90% 52.87% 122.58% 82.86% - 34.25% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 688,043 627,154 304,105 259,898 193,023 105,098 91,165 40.01%
NOSH 625,494 620,945 152,052 145,194 130,421 43,974 44,041 55.55%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 10.85% 17.02% 13.02% 11.76% 6.48% 7.86% 3.93% -
ROE 2.48% 3.25% 5.67% 5.47% 3.52% 5.51% 1.41% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 24.25 19.39 88.31 83.66 80.47 167.33 74.24 -16.99%
EPS 2.73 3.28 4.41 9.79 5.21 13.16 2.92 -1.11%
DPS 8.00 8.00 6.00 12.00 4.32 0.00 1.00 41.37%
NAPS 1.10 1.01 2.00 1.79 1.48 2.39 2.07 -9.99%
Adjusted Per Share Value based on latest NOSH - 145,194
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 5.92 4.70 5.24 4.74 4.10 2.87 1.28 29.04%
EPS 0.67 0.80 0.67 0.56 0.27 0.23 0.05 54.05%
DPS 1.95 1.94 0.36 0.68 0.22 0.00 0.02 114.38%
NAPS 0.2688 0.245 0.1188 0.1015 0.0754 0.0411 0.0356 40.02%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.60 1.92 1.68 0.74 0.77 0.77 0.39 -
P/RPS 6.60 9.90 1.90 0.88 0.96 0.46 0.53 52.18%
P/EPS 58.61 58.54 14.80 7.56 14.77 5.85 13.36 27.91%
EY 1.71 1.71 6.76 13.23 6.77 17.09 7.49 -21.80%
DY 5.00 4.17 3.57 16.22 5.61 0.00 2.56 11.79%
P/NAPS 1.45 1.90 0.84 0.41 0.52 0.32 0.19 40.27%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 28/02/08 28/02/07 23/02/06 28/02/05 27/02/04 26/02/03 -
Price 1.59 1.84 2.36 0.90 0.88 1.23 0.35 -
P/RPS 6.56 9.49 2.67 1.08 1.09 0.74 0.47 55.10%
P/EPS 58.24 56.10 20.79 9.19 16.88 9.35 11.99 30.10%
EY 1.72 1.78 4.81 10.88 5.92 10.70 8.34 -23.11%
DY 5.03 4.35 2.54 13.33 4.91 0.00 2.86 9.85%
P/NAPS 1.45 1.82 1.18 0.50 0.59 0.51 0.17 42.89%

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