[MAHSING] QoQ TTM Result on 30-Jun-2013 [#2]

Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 4.06%
YoY- 22.37%
Quarter Report
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 2,224,652 2,005,596 1,876,831 1,761,177 1,740,628 1,775,260 1,755,944 17.10%
PBT 390,863 371,504 352,643 336,640 323,356 315,523 300,467 19.18%
Tax -97,365 -92,243 -87,802 -85,601 -82,148 -83,755 -83,477 10.81%
NP 293,498 279,261 264,841 251,039 241,208 231,768 216,990 22.32%
-
NP to SH 294,922 280,616 265,317 249,931 240,171 230,617 216,250 23.00%
-
Tax Rate 24.91% 24.83% 24.90% 25.43% 25.40% 26.54% 27.78% -
Total Cost 1,931,154 1,726,335 1,611,990 1,510,138 1,499,420 1,543,492 1,538,954 16.35%
-
Net Worth 1,414,595 1,916,762 1,803,012 2,025,899 1,347,214 1,242,280 1,178,171 12.97%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 111,116 111,116 63,792 63,792 63,792 63,792 91,552 13.79%
Div Payout % 37.68% 39.60% 24.04% 25.52% 26.56% 27.66% 42.34% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,414,595 1,916,762 1,803,012 2,025,899 1,347,214 1,242,280 1,178,171 12.97%
NOSH 1,414,595 1,388,958 1,365,918 1,350,599 880,532 839,378 835,582 42.09%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 13.19% 13.92% 14.11% 14.25% 13.86% 13.06% 12.36% -
ROE 20.85% 14.64% 14.72% 12.34% 17.83% 18.56% 18.35% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 157.26 144.40 137.40 130.40 197.68 211.50 210.15 -17.58%
EPS 20.85 20.20 19.42 18.51 27.28 27.47 25.88 -13.42%
DPS 7.86 8.00 4.67 4.72 7.24 7.60 11.00 -20.09%
NAPS 1.00 1.38 1.32 1.50 1.53 1.48 1.41 -20.48%
Adjusted Per Share Value based on latest NOSH - 1,350,599
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 87.57 78.94 73.88 69.32 68.51 69.88 69.12 17.10%
EPS 11.61 11.05 10.44 9.84 9.45 9.08 8.51 23.03%
DPS 4.37 4.37 2.51 2.51 2.51 2.51 3.60 13.80%
NAPS 0.5568 0.7545 0.7097 0.7974 0.5303 0.489 0.4637 12.98%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.18 2.26 2.21 2.90 2.30 2.07 2.11 -
P/RPS 1.39 1.57 1.61 2.22 1.16 0.98 1.00 24.57%
P/EPS 10.46 11.19 11.38 15.67 8.43 7.53 8.15 18.11%
EY 9.56 8.94 8.79 6.38 11.86 13.27 12.27 -15.34%
DY 3.60 3.54 2.11 1.63 3.15 3.67 5.21 -21.85%
P/NAPS 2.18 1.64 1.67 1.93 1.50 1.40 1.50 28.33%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 11/11/13 27/08/13 28/05/13 27/02/13 19/11/12 -
Price 2.26 2.07 2.16 2.11 3.21 2.05 2.29 -
P/RPS 1.44 1.43 1.57 1.62 1.62 0.97 1.09 20.41%
P/EPS 10.84 10.25 11.12 11.40 11.77 7.46 8.85 14.49%
EY 9.22 9.76 8.99 8.77 8.50 13.40 11.30 -12.69%
DY 3.48 3.86 2.16 2.24 2.26 3.71 4.80 -19.31%
P/NAPS 2.26 1.50 1.64 1.41 2.10 1.39 1.62 24.87%

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