[MAHSING] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 4.21%
YoY- 70.46%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 573,365 495,625 473,491 356,455 212,027 170,603 180,413 21.24%
PBT 117,705 93,284 69,620 38,841 21,171 8,469 5,900 64.64%
Tax -35,447 -27,594 -20,203 -13,779 -6,468 -3,162 -802 87.97%
NP 82,258 65,690 49,417 25,062 14,703 5,307 5,098 58.92%
-
NP to SH 81,126 65,370 48,346 25,062 14,703 5,307 5,098 58.56%
-
Tax Rate 30.12% 29.58% 29.02% 35.48% 30.55% 37.34% 13.59% -
Total Cost 491,107 429,935 424,074 331,393 197,324 165,296 175,315 18.72%
-
Net Worth 627,154 304,105 259,898 193,023 105,098 91,165 44,000 55.67%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 49,675 9,123 17,423 5,634 439 1,321 880 95.79%
Div Payout % 61.23% 13.96% 36.04% 22.48% 2.99% 24.90% 17.26% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 627,154 304,105 259,898 193,023 105,098 91,165 44,000 55.67%
NOSH 620,945 152,052 145,194 130,421 43,974 44,041 44,000 55.42%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 14.35% 13.25% 10.44% 7.03% 6.93% 3.11% 2.83% -
ROE 12.94% 21.50% 18.60% 12.98% 13.99% 5.82% 11.59% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 92.34 325.96 326.11 273.31 482.16 387.37 410.03 -21.99%
EPS 13.06 42.99 33.30 19.22 33.44 12.05 11.59 2.00%
DPS 8.00 6.00 12.00 4.32 1.00 3.00 2.00 25.97%
NAPS 1.01 2.00 1.79 1.48 2.39 2.07 1.00 0.16%
Adjusted Per Share Value based on latest NOSH - 130,421
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 22.40 19.36 18.49 13.92 8.28 6.66 7.05 21.23%
EPS 3.17 2.55 1.89 0.98 0.57 0.21 0.20 58.45%
DPS 1.94 0.36 0.68 0.22 0.02 0.05 0.03 100.28%
NAPS 0.245 0.1188 0.1015 0.0754 0.0411 0.0356 0.0172 55.66%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.92 1.68 0.74 0.77 0.77 0.39 0.50 -
P/RPS 2.08 0.52 0.23 0.28 0.16 0.10 0.12 60.83%
P/EPS 14.70 3.91 2.22 4.01 2.30 3.24 4.32 22.63%
EY 6.80 25.59 45.00 24.96 43.42 30.90 23.17 -18.47%
DY 4.17 3.57 16.22 5.61 1.30 7.69 4.00 0.69%
P/NAPS 1.90 0.84 0.41 0.52 0.32 0.19 0.50 24.90%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 23/02/06 28/02/05 27/02/04 26/02/03 27/02/02 -
Price 1.84 2.36 0.90 0.88 1.23 0.35 0.41 -
P/RPS 1.99 0.72 0.28 0.32 0.26 0.09 0.10 64.57%
P/EPS 14.08 5.49 2.70 4.58 3.68 2.90 3.54 25.85%
EY 7.10 18.22 37.00 21.84 27.18 34.43 28.26 -20.55%
DY 4.35 2.54 13.33 4.91 0.81 8.57 4.88 -1.89%
P/NAPS 1.82 1.18 0.50 0.59 0.51 0.17 0.41 28.18%

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