[MAHSING] QoQ TTM Result on 31-Mar-2018 [#1]

Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -7.25%
YoY- -5.91%
Quarter Report
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 2,192,933 2,439,128 2,639,136 2,777,004 2,915,791 2,897,129 2,925,230 -17.43%
PBT 347,610 376,640 413,972 437,852 472,283 472,018 476,815 -18.95%
Tax -76,991 -83,961 -93,344 -104,149 -113,122 -114,906 -119,832 -25.48%
NP 270,619 292,679 320,628 333,703 359,161 357,112 356,983 -16.81%
-
NP to SH 271,582 294,340 322,416 335,674 361,895 358,732 358,314 -16.82%
-
Tax Rate 22.15% 22.29% 22.55% 23.79% 23.95% 24.34% 25.13% -
Total Cost 1,922,314 2,146,449 2,318,508 2,443,301 2,556,630 2,540,017 2,568,247 -17.51%
-
Net Worth 3,495,869 3,447,315 3,398,761 3,495,345 3,440,208 4,209,530 3,302,248 3.86%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 109,245 157,474 157,474 157,474 157,474 156,754 156,754 -21.34%
Div Payout % 40.23% 53.50% 48.84% 46.91% 43.51% 43.70% 43.75% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 3,495,869 3,447,315 3,398,761 3,495,345 3,440,208 4,209,530 3,302,248 3.86%
NOSH 2,427,687 2,427,687 2,427,687 2,427,687 2,426,033 3,006,807 2,410,400 0.47%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 12.34% 12.00% 12.15% 12.02% 12.32% 12.33% 12.20% -
ROE 7.77% 8.54% 9.49% 9.60% 10.52% 8.52% 10.85% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 90.33 100.47 108.71 114.41 120.35 96.35 121.36 -17.82%
EPS 11.19 12.12 13.28 13.83 14.94 11.93 14.87 -17.22%
DPS 4.50 6.50 6.49 6.49 6.50 5.21 6.50 -21.68%
NAPS 1.44 1.42 1.40 1.44 1.42 1.40 1.37 3.36%
Adjusted Per Share Value based on latest NOSH - 2,427,687
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 86.32 96.01 103.88 109.31 114.77 114.04 115.14 -17.43%
EPS 10.69 11.59 12.69 13.21 14.24 14.12 14.10 -16.81%
DPS 4.30 6.20 6.20 6.20 6.20 6.17 6.17 -21.34%
NAPS 1.376 1.3569 1.3378 1.3758 1.3541 1.6569 1.2998 3.86%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.915 1.02 1.07 1.00 1.45 1.49 1.62 -
P/RPS 1.01 1.02 0.98 0.87 1.20 1.55 1.33 -16.72%
P/EPS 8.18 8.41 8.06 7.23 9.71 12.49 10.90 -17.37%
EY 12.23 11.89 12.41 13.83 10.30 8.01 9.18 21.01%
DY 4.92 6.37 6.06 6.49 4.48 3.50 4.01 14.56%
P/NAPS 0.64 0.72 0.76 0.69 1.02 1.06 1.18 -33.41%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 16/11/18 30/08/18 31/05/18 28/02/18 29/11/17 28/08/17 -
Price 1.00 1.03 1.18 1.10 1.20 1.52 1.58 -
P/RPS 1.11 1.03 1.09 0.96 1.00 1.58 1.30 -9.97%
P/EPS 8.94 8.50 8.89 7.95 8.03 12.74 10.63 -10.87%
EY 11.19 11.77 11.25 12.57 12.45 7.85 9.41 12.20%
DY 4.50 6.31 5.50 5.90 5.42 3.43 4.11 6.21%
P/NAPS 0.69 0.73 0.84 0.76 0.85 1.09 1.15 -28.79%

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