[MAHSING] QoQ TTM Result on 30-Jun-2015 [#2]

Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 0.92%
YoY- 20.14%
Quarter Report
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 3,033,536 3,108,506 3,179,321 3,122,132 3,046,667 2,904,723 2,630,979 9.94%
PBT 499,623 503,693 484,349 492,958 490,701 471,631 436,735 9.37%
Tax -118,407 -119,059 -118,223 -120,828 -121,556 -116,721 -106,426 7.36%
NP 381,216 384,634 366,126 372,130 369,145 354,910 330,309 10.01%
-
NP to SH 382,819 386,677 369,267 375,031 371,609 356,496 331,713 10.01%
-
Tax Rate 23.70% 23.64% 24.41% 24.51% 24.77% 24.75% 24.37% -
Total Cost 2,652,320 2,723,872 2,813,195 2,750,002 2,677,522 2,549,813 2,300,670 9.93%
-
Net Worth 3,974,734 3,129,174 3,850,456 2,952,358 1,659,278 1,475,532 1,466,535 94.27%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 156,458 156,458 95,909 95,909 95,909 95,909 111,116 25.60%
Div Payout % 40.87% 40.46% 25.97% 25.57% 25.81% 26.90% 33.50% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 3,974,734 3,129,174 3,850,456 2,952,358 1,659,278 1,475,532 1,466,535 94.27%
NOSH 2,988,521 2,407,057 3,080,364 2,400,291 1,659,278 1,475,532 1,466,535 60.66%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 12.57% 12.37% 11.52% 11.92% 12.12% 12.22% 12.55% -
ROE 9.63% 12.36% 9.59% 12.70% 22.40% 24.16% 22.62% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 101.51 129.14 103.21 130.07 183.61 196.86 179.40 -31.56%
EPS 12.81 16.06 11.99 15.62 22.40 24.16 22.62 -31.52%
DPS 5.24 6.50 3.11 4.00 5.78 6.50 7.58 -21.80%
NAPS 1.33 1.30 1.25 1.23 1.00 1.00 1.00 20.91%
Adjusted Per Share Value based on latest NOSH - 2,400,291
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 119.40 122.36 125.14 122.89 119.92 114.33 103.56 9.94%
EPS 15.07 15.22 14.53 14.76 14.63 14.03 13.06 10.00%
DPS 6.16 6.16 3.78 3.78 3.78 3.78 4.37 25.69%
NAPS 1.5645 1.2317 1.5156 1.1621 0.6531 0.5808 0.5773 94.26%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.42 1.45 1.31 1.65 2.06 2.26 2.43 -
P/RPS 1.40 1.12 1.27 1.27 1.12 1.15 1.35 2.45%
P/EPS 11.09 9.03 10.93 10.56 9.20 9.35 10.74 2.15%
EY 9.02 11.08 9.15 9.47 10.87 10.69 9.31 -2.08%
DY 3.69 4.48 2.38 2.42 2.81 2.88 3.12 11.82%
P/NAPS 1.07 1.12 1.05 1.34 2.06 2.26 2.43 -42.09%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 26/02/16 27/11/15 26/08/15 28/05/15 16/02/15 20/11/14 -
Price 1.50 1.31 1.40 1.44 2.12 2.00 2.31 -
P/RPS 1.48 1.01 1.36 1.11 1.15 1.02 1.29 9.58%
P/EPS 11.71 8.15 11.68 9.22 9.47 8.28 10.21 9.55%
EY 8.54 12.26 8.56 10.85 10.56 12.08 9.79 -8.69%
DY 3.49 4.96 2.22 2.77 2.73 3.25 3.28 4.22%
P/NAPS 1.13 1.01 1.12 1.17 2.12 2.00 2.31 -37.88%

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