[MAHSING] QoQ TTM Result on 30-Jun-2017 [#2]

Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 0.44%
YoY- -5.99%
Quarter Report
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 2,777,004 2,915,791 2,897,129 2,925,230 2,971,986 2,957,617 2,988,573 -4.78%
PBT 437,852 472,283 472,018 476,815 477,135 482,939 515,479 -10.31%
Tax -104,149 -113,122 -114,906 -119,832 -121,172 -122,627 -127,679 -12.70%
NP 333,703 359,161 357,112 356,983 355,963 360,312 387,800 -9.53%
-
NP to SH 335,674 361,895 358,732 358,314 356,743 361,357 388,636 -9.31%
-
Tax Rate 23.79% 23.95% 24.34% 25.13% 25.40% 25.39% 24.77% -
Total Cost 2,443,301 2,556,630 2,540,017 2,568,247 2,616,023 2,597,305 2,600,773 -4.08%
-
Net Worth 3,495,345 3,440,208 4,209,530 3,302,248 3,349,096 3,279,783 3,204,526 5.96%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 157,474 157,474 156,754 156,754 156,754 156,754 156,458 0.43%
Div Payout % 46.91% 43.51% 43.70% 43.75% 43.94% 43.38% 40.26% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 3,495,345 3,440,208 4,209,530 3,302,248 3,349,096 3,279,783 3,204,526 5.96%
NOSH 2,427,687 2,426,033 3,006,807 2,410,400 2,409,422 2,411,605 2,409,421 0.50%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 12.02% 12.32% 12.33% 12.20% 11.98% 12.18% 12.98% -
ROE 9.60% 10.52% 8.52% 10.85% 10.65% 11.02% 12.13% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 114.41 120.35 96.35 121.36 123.35 122.64 124.04 -5.24%
EPS 13.83 14.94 11.93 14.87 14.81 14.98 16.13 -9.75%
DPS 6.49 6.50 5.21 6.50 6.50 6.50 6.49 0.00%
NAPS 1.44 1.42 1.40 1.37 1.39 1.36 1.33 5.44%
Adjusted Per Share Value based on latest NOSH - 2,410,400
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 109.31 114.77 114.04 115.14 116.98 116.42 117.63 -4.77%
EPS 13.21 14.24 14.12 14.10 14.04 14.22 15.30 -9.33%
DPS 6.20 6.20 6.17 6.17 6.17 6.17 6.16 0.43%
NAPS 1.3758 1.3541 1.6569 1.2998 1.3183 1.291 1.2614 5.96%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.00 1.45 1.49 1.62 1.45 1.43 1.62 -
P/RPS 0.87 1.20 1.55 1.33 1.18 1.17 1.31 -23.89%
P/EPS 7.23 9.71 12.49 10.90 9.79 9.54 10.04 -19.67%
EY 13.83 10.30 8.01 9.18 10.21 10.48 9.96 24.48%
DY 6.49 4.48 3.50 4.01 4.48 4.55 4.01 37.88%
P/NAPS 0.69 1.02 1.06 1.18 1.04 1.05 1.22 -31.63%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 29/11/17 28/08/17 31/05/17 28/02/17 25/11/16 -
Price 1.10 1.20 1.52 1.58 1.56 1.48 1.52 -
P/RPS 0.96 1.00 1.58 1.30 1.26 1.21 1.23 -15.24%
P/EPS 7.95 8.03 12.74 10.63 10.54 9.88 9.42 -10.70%
EY 12.57 12.45 7.85 9.41 9.49 10.12 10.61 11.97%
DY 5.90 5.42 3.43 4.11 4.17 4.39 4.27 24.07%
P/NAPS 0.76 0.85 1.09 1.15 1.12 1.09 1.14 -23.70%

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