[MAHSING] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
10-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 10.47%
YoY- 198.21%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 538,286 499,330 432,214 273,956 147,198 205,532 142,830 24.73%
PBT 102,960 83,787 52,996 30,583 10,077 9,873 -2,910 -
Tax -29,733 -23,172 -18,939 -9,577 -3,033 -3,903 7,341 -
NP 73,227 60,615 34,057 21,006 7,044 5,970 4,431 59.56%
-
NP to SH 72,326 59,663 33,810 21,006 7,044 5,970 1,584 89.00%
-
Tax Rate 28.88% 27.66% 35.74% 31.31% 30.10% 39.53% - -
Total Cost 465,059 438,715 398,157 252,950 140,154 199,562 138,399 22.37%
-
Net Worth 607,524 147,468 235,264 160,519 87,941 88,235 82,748 39.39%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 9,123 17,423 5,634 439 1,321 880 - -
Div Payout % 12.61% 29.20% 16.66% 2.09% 18.76% 14.74% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 607,524 147,468 235,264 160,519 87,941 88,235 82,748 39.39%
NOSH 510,525 147,468 145,224 115,481 43,970 44,117 43,888 50.49%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 13.60% 12.14% 7.88% 7.67% 4.79% 2.90% 3.10% -
ROE 11.91% 40.46% 14.37% 13.09% 8.01% 6.77% 1.91% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 105.44 338.60 297.62 237.23 334.76 465.87 325.44 -17.11%
EPS 14.17 40.46 23.28 18.19 16.02 13.53 3.61 25.58%
DPS 1.79 12.00 3.88 0.38 3.00 2.00 0.00 -
NAPS 1.19 1.00 1.62 1.39 2.00 2.00 1.8854 -7.37%
Adjusted Per Share Value based on latest NOSH - 115,481
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 21.06 19.54 16.91 10.72 5.76 8.04 5.59 24.72%
EPS 2.83 2.33 1.32 0.82 0.28 0.23 0.06 90.02%
DPS 0.36 0.68 0.22 0.02 0.05 0.03 0.00 -
NAPS 0.2377 0.0577 0.0921 0.0628 0.0344 0.0345 0.0324 39.37%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.53 1.05 0.69 0.67 0.56 0.56 0.30 -
P/RPS 2.40 0.31 0.23 0.28 0.17 0.12 0.09 72.80%
P/EPS 17.86 2.60 2.96 3.68 3.50 4.14 8.31 13.59%
EY 5.60 38.53 33.74 27.15 28.61 24.16 12.03 -11.96%
DY 0.71 11.43 5.62 0.57 5.36 3.57 0.00 -
P/NAPS 2.13 1.05 0.43 0.48 0.28 0.28 0.16 53.91%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 15/08/06 18/08/05 10/08/04 14/08/03 09/08/02 29/08/01 -
Price 1.96 1.30 0.75 0.58 0.55 0.43 0.43 -
P/RPS 1.86 0.38 0.25 0.24 0.16 0.09 0.13 55.77%
P/EPS 13.83 3.21 3.22 3.19 3.43 3.18 11.91 2.52%
EY 7.23 31.12 31.04 31.36 29.13 31.47 8.39 -2.44%
DY 0.91 9.23 5.17 0.66 5.45 4.65 0.00 -
P/NAPS 1.65 1.30 0.46 0.42 0.28 0.22 0.23 38.85%

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