[MAHSING] YoY TTM Result on 30-Jun-2010 [#2]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 6.15%
YoY- 33.27%
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,761,177 1,755,797 1,310,620 911,376 633,101 623,353 538,286 21.82%
PBT 336,640 285,576 208,361 170,512 115,639 147,420 102,960 21.80%
Tax -85,601 -81,382 -59,601 -56,153 -36,641 -44,558 -29,733 19.25%
NP 251,039 204,194 148,760 114,359 78,998 102,862 73,227 22.77%
-
NP to SH 249,931 204,242 145,328 105,656 79,281 102,347 72,326 22.93%
-
Tax Rate 25.43% 28.50% 28.60% 32.93% 31.69% 30.23% 28.88% -
Total Cost 1,510,138 1,551,603 1,161,860 797,017 554,103 520,491 465,059 21.66%
-
Net Worth 2,025,899 1,133,006 972,339 846,021 696,789 690,219 607,524 22.20%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 63,792 91,552 63,198 42,032 50,039 49,675 9,123 38.24%
Div Payout % 25.52% 44.83% 43.49% 39.78% 63.12% 48.54% 12.61% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 2,025,899 1,133,006 972,339 846,021 696,789 690,219 607,524 22.20%
NOSH 1,350,599 833,092 831,059 821,380 627,738 621,819 510,525 17.58%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 14.25% 11.63% 11.35% 12.55% 12.48% 16.50% 13.60% -
ROE 12.34% 18.03% 14.95% 12.49% 11.38% 14.83% 11.91% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 130.40 210.76 157.70 110.96 100.85 100.25 105.44 3.60%
EPS 18.51 24.52 17.49 12.86 12.63 16.46 14.17 4.54%
DPS 4.72 11.00 7.60 5.12 8.00 8.00 1.79 17.52%
NAPS 1.50 1.36 1.17 1.03 1.11 1.11 1.19 3.93%
Adjusted Per Share Value based on latest NOSH - 821,380
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 69.32 69.11 51.59 35.87 24.92 24.54 21.19 21.81%
EPS 9.84 8.04 5.72 4.16 3.12 4.03 2.85 22.91%
DPS 2.51 3.60 2.49 1.65 1.97 1.96 0.36 38.17%
NAPS 0.7974 0.446 0.3827 0.333 0.2743 0.2717 0.2391 22.20%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.90 2.05 2.61 1.69 1.74 1.43 2.53 -
P/RPS 2.22 0.97 1.65 1.52 1.73 1.43 2.40 -1.28%
P/EPS 15.67 8.36 14.93 13.14 13.78 8.69 17.86 -2.15%
EY 6.38 11.96 6.70 7.61 7.26 11.51 5.60 2.19%
DY 1.63 5.37 2.91 3.03 4.60 5.59 0.71 14.84%
P/NAPS 1.93 1.51 2.23 1.64 1.57 1.29 2.13 -1.62%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 16/08/12 17/08/11 26/08/10 19/08/09 30/07/08 27/08/07 -
Price 2.11 2.38 2.45 1.84 2.00 1.49 1.96 -
P/RPS 1.62 1.13 1.55 1.66 1.98 1.49 1.86 -2.27%
P/EPS 11.40 9.71 14.01 14.30 15.84 9.05 13.83 -3.16%
EY 8.77 10.30 7.14 6.99 6.31 11.05 7.23 3.26%
DY 2.24 4.62 3.10 2.78 4.00 5.37 0.91 16.18%
P/NAPS 1.41 1.75 2.09 1.79 1.80 1.34 1.65 -2.58%

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