[MAHSING] YoY 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 3,026,951 3,122,132 2,453,922 1,761,177 1,755,797 1,310,620 911,376 22.12%
PBT 502,732 492,958 409,564 336,640 285,576 208,361 170,512 19.72%
Tax -122,536 -120,828 -99,064 -85,601 -81,382 -59,601 -56,153 13.87%
NP 380,196 372,130 310,500 251,039 204,194 148,760 114,359 22.14%
-
NP to SH 381,147 375,031 312,165 249,931 204,242 145,328 105,656 23.81%
-
Tax Rate 24.37% 24.51% 24.19% 25.43% 28.50% 28.60% 32.93% -
Total Cost 2,646,755 2,750,002 2,143,422 1,510,138 1,551,603 1,161,860 797,017 22.12%
-
Net Worth 3,129,124 2,952,358 1,428,920 2,025,899 1,133,006 972,339 846,021 24.33%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 156,458 95,909 111,116 63,792 91,552 63,198 42,032 24.46%
Div Payout % 41.05% 25.57% 35.60% 25.52% 44.83% 43.49% 39.78% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 3,129,124 2,952,358 1,428,920 2,025,899 1,133,006 972,339 846,021 24.33%
NOSH 2,407,018 2,400,291 1,428,920 1,350,599 833,092 831,059 821,380 19.60%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 12.56% 11.92% 12.65% 14.25% 11.63% 11.35% 12.55% -
ROE 12.18% 12.70% 21.85% 12.34% 18.03% 14.95% 12.49% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 125.76 130.07 171.73 130.40 210.76 157.70 110.96 2.10%
EPS 15.83 15.62 21.85 18.51 24.52 17.49 12.86 3.52%
DPS 6.50 4.00 7.78 4.72 11.00 7.60 5.12 4.05%
NAPS 1.30 1.23 1.00 1.50 1.36 1.17 1.03 3.95%
Adjusted Per Share Value based on latest NOSH - 1,350,599
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 119.15 122.89 96.59 69.32 69.11 51.59 35.87 22.12%
EPS 15.00 14.76 12.29 9.84 8.04 5.72 4.16 23.80%
DPS 6.16 3.78 4.37 2.51 3.60 2.49 1.65 24.52%
NAPS 1.2317 1.1621 0.5624 0.7974 0.446 0.3827 0.333 24.33%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.47 1.65 2.28 2.90 2.05 2.61 1.69 -
P/RPS 1.17 1.27 1.33 2.22 0.97 1.65 1.52 -4.26%
P/EPS 9.28 10.56 10.44 15.67 8.36 14.93 13.14 -5.62%
EY 10.77 9.47 9.58 6.38 11.96 6.70 7.61 5.95%
DY 4.42 2.42 3.41 1.63 5.37 2.91 3.03 6.48%
P/NAPS 1.13 1.34 2.28 1.93 1.51 2.23 1.64 -6.01%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 29/08/14 27/08/13 16/08/12 17/08/11 26/08/10 -
Price 1.61 1.44 2.45 2.11 2.38 2.45 1.84 -
P/RPS 1.28 1.11 1.43 1.62 1.13 1.55 1.66 -4.23%
P/EPS 10.17 9.22 11.21 11.40 9.71 14.01 14.30 -5.51%
EY 9.84 10.85 8.92 8.77 10.30 7.14 6.99 5.85%
DY 4.04 2.77 3.17 2.24 4.62 3.10 2.78 6.42%
P/NAPS 1.24 1.17 2.45 1.41 1.75 2.09 1.79 -5.92%

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