[MAHSING] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
09-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -0.68%
YoY- 276.89%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 432,214 273,956 147,198 205,532 142,830 130,073 27.12%
PBT 52,996 30,583 10,077 9,873 -2,910 4,509 63.64%
Tax -18,939 -9,577 -3,033 -3,903 7,341 1,176 -
NP 34,057 21,006 7,044 5,970 4,431 5,685 43.02%
-
NP to SH 33,810 21,006 7,044 5,970 1,584 5,685 42.81%
-
Tax Rate 35.74% 31.31% 30.10% 39.53% - -26.08% -
Total Cost 398,157 252,950 140,154 199,562 138,399 124,388 26.18%
-
Net Worth 235,264 160,519 87,941 88,235 82,748 71,960 26.71%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 5,634 439 1,321 880 - - -
Div Payout % 16.66% 2.09% 18.76% 14.74% - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 235,264 160,519 87,941 88,235 82,748 71,960 26.71%
NOSH 145,224 115,481 43,970 44,117 43,888 43,872 27.03%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 7.88% 7.67% 4.79% 2.90% 3.10% 4.37% -
ROE 14.37% 13.09% 8.01% 6.77% 1.91% 7.90% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 297.62 237.23 334.76 465.87 325.44 296.48 0.07%
EPS 23.28 18.19 16.02 13.53 3.61 12.96 12.42%
DPS 3.88 0.38 3.00 2.00 0.00 0.00 -
NAPS 1.62 1.39 2.00 2.00 1.8854 1.6402 -0.24%
Adjusted Per Share Value based on latest NOSH - 44,117
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 16.88 10.70 5.75 8.03 5.58 5.08 27.12%
EPS 1.32 0.82 0.28 0.23 0.06 0.22 43.06%
DPS 0.22 0.02 0.05 0.03 0.00 0.00 -
NAPS 0.0919 0.0627 0.0344 0.0345 0.0323 0.0281 26.72%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.69 0.67 0.56 0.56 0.30 0.59 -
P/RPS 0.23 0.28 0.17 0.12 0.09 0.20 2.83%
P/EPS 2.96 3.68 3.50 4.14 8.31 4.55 -8.23%
EY 33.74 27.15 28.61 24.16 12.03 21.96 8.96%
DY 5.62 0.57 5.36 3.57 0.00 0.00 -
P/NAPS 0.43 0.48 0.28 0.28 0.16 0.36 3.61%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 18/08/05 10/08/04 14/08/03 09/08/02 29/08/01 29/08/00 -
Price 0.75 0.58 0.55 0.43 0.43 0.61 -
P/RPS 0.25 0.24 0.16 0.09 0.13 0.21 3.54%
P/EPS 3.22 3.19 3.43 3.18 11.91 4.71 -7.32%
EY 31.04 31.36 29.13 31.47 8.39 21.24 7.87%
DY 5.17 0.66 5.45 4.65 0.00 0.00 -
P/NAPS 0.46 0.42 0.28 0.22 0.23 0.37 4.44%

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