[MAHSING] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -33.84%
YoY- -41.59%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 466,003 390,256 243,593 153,747 199,853 133,822 93,652 30.64%
PBT 74,391 46,050 26,979 6,246 9,691 -2,833 3,477 66.57%
Tax -19,054 -17,341 -7,964 -2,735 -3,680 7,628 1,449 -
NP 55,337 28,709 19,015 3,511 6,011 4,795 4,926 49.62%
-
NP to SH 54,155 28,709 19,015 3,511 6,011 1,948 4,926 49.08%
-
Tax Rate 25.61% 37.66% 29.52% 43.79% 37.97% - -41.67% -
Total Cost 410,666 361,547 224,578 150,236 193,842 129,027 88,726 29.07%
-
Net Worth 269,971 223,447 110,741 91,764 87,930 82,568 70,981 24.92%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 17,423 5,634 439 1,321 880 - - -
Div Payout % 32.17% 19.63% 2.31% 37.63% 14.64% - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 269,971 223,447 110,741 91,764 87,930 82,568 70,981 24.92%
NOSH 145,146 145,095 45,950 43,906 43,965 44,013 44,025 21.98%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 11.87% 7.36% 7.81% 2.28% 3.01% 3.58% 5.26% -
ROE 20.06% 12.85% 17.17% 3.83% 6.84% 2.36% 6.94% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 321.06 268.96 530.12 350.17 454.57 304.05 212.72 7.09%
EPS 37.31 19.79 41.38 8.00 13.67 4.43 11.19 22.21%
DPS 12.00 3.88 0.96 3.00 2.00 0.00 0.00 -
NAPS 1.86 1.54 2.41 2.09 2.00 1.876 1.6123 2.40%
Adjusted Per Share Value based on latest NOSH - 43,906
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 18.24 15.27 9.53 6.02 7.82 5.24 3.66 30.67%
EPS 2.12 1.12 0.74 0.14 0.24 0.08 0.19 49.45%
DPS 0.68 0.22 0.02 0.05 0.03 0.00 0.00 -
NAPS 0.1056 0.0874 0.0433 0.0359 0.0344 0.0323 0.0278 24.89%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.99 0.71 1.60 0.37 0.44 0.29 0.89 -
P/RPS 0.31 0.26 0.30 0.11 0.10 0.10 0.42 -4.93%
P/EPS 2.65 3.59 3.87 4.63 3.22 6.55 7.95 -16.72%
EY 37.69 27.87 25.86 21.61 31.07 15.26 12.57 20.07%
DY 12.12 5.47 0.60 8.11 4.55 0.00 0.00 -
P/NAPS 0.53 0.46 0.66 0.18 0.22 0.15 0.55 -0.61%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 22/05/06 09/05/05 25/05/04 16/05/03 16/05/02 30/05/01 - -
Price 1.10 0.71 0.67 0.42 0.76 0.32 0.00 -
P/RPS 0.34 0.26 0.13 0.12 0.17 0.11 0.00 -
P/EPS 2.95 3.59 1.62 5.25 5.56 7.23 0.00 -
EY 33.92 27.87 61.76 19.04 17.99 13.83 0.00 -
DY 10.91 5.47 1.43 7.14 2.63 0.00 0.00 -
P/NAPS 0.59 0.46 0.28 0.20 0.38 0.17 0.00 -

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