[MAHSING] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 29.33%
YoY- 441.58%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 543,956 466,003 390,256 243,593 153,747 199,853 133,822 26.31%
PBT 98,809 74,391 46,050 26,979 6,246 9,691 -2,833 -
Tax -29,961 -19,054 -17,341 -7,964 -2,735 -3,680 7,628 -
NP 68,848 55,337 28,709 19,015 3,511 6,011 4,795 55.86%
-
NP to SH 68,392 54,155 28,709 19,015 3,511 6,011 1,948 80.90%
-
Tax Rate 30.32% 25.61% 37.66% 29.52% 43.79% 37.97% - -
Total Cost 475,108 410,666 361,547 224,578 150,236 193,842 129,027 24.25%
-
Net Worth 337,681 269,971 223,447 110,741 91,764 87,930 82,568 26.44%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 9,123 17,423 5,634 439 1,321 880 - -
Div Payout % 13.34% 32.17% 19.63% 2.31% 37.63% 14.64% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 337,681 269,971 223,447 110,741 91,764 87,930 82,568 26.44%
NOSH 168,840 145,146 145,095 45,950 43,906 43,965 44,013 25.10%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 12.66% 11.87% 7.36% 7.81% 2.28% 3.01% 3.58% -
ROE 20.25% 20.06% 12.85% 17.17% 3.83% 6.84% 2.36% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 322.17 321.06 268.96 530.12 350.17 454.57 304.05 0.96%
EPS 40.51 37.31 19.79 41.38 8.00 13.67 4.43 44.58%
DPS 5.40 12.00 3.88 0.96 3.00 2.00 0.00 -
NAPS 2.00 1.86 1.54 2.41 2.09 2.00 1.876 1.07%
Adjusted Per Share Value based on latest NOSH - 45,950
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 21.41 18.34 15.36 9.59 6.05 7.87 5.27 26.30%
EPS 2.69 2.13 1.13 0.75 0.14 0.24 0.08 79.60%
DPS 0.36 0.69 0.22 0.02 0.05 0.03 0.00 -
NAPS 0.1329 0.1063 0.088 0.0436 0.0361 0.0346 0.0325 26.44%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.49 0.99 0.71 1.60 0.37 0.44 0.29 -
P/RPS 0.77 0.31 0.26 0.30 0.11 0.10 0.10 40.50%
P/EPS 6.15 2.65 3.59 3.87 4.63 3.22 6.55 -1.04%
EY 16.27 37.69 27.87 25.86 21.61 31.07 15.26 1.07%
DY 2.17 12.12 5.47 0.60 8.11 4.55 0.00 -
P/NAPS 1.25 0.53 0.46 0.66 0.18 0.22 0.15 42.36%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 22/05/06 09/05/05 25/05/04 16/05/03 16/05/02 30/05/01 -
Price 2.48 1.10 0.71 0.67 0.42 0.76 0.32 -
P/RPS 0.77 0.34 0.26 0.13 0.12 0.17 0.11 38.28%
P/EPS 6.12 2.95 3.59 1.62 5.25 5.56 7.23 -2.73%
EY 16.33 33.92 27.87 61.76 19.04 17.99 13.83 2.80%
DY 2.18 10.91 5.47 1.43 7.14 2.63 0.00 -
P/NAPS 1.24 0.59 0.46 0.28 0.20 0.38 0.17 39.23%

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