[MAHSING] YoY TTM Result on 30-Jun-2014 [#2]

Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 5.85%
YoY- 24.9%
Quarter Report
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 2,925,230 3,026,951 3,122,132 2,453,922 1,761,177 1,755,797 1,310,620 14.30%
PBT 476,815 502,732 492,958 409,564 336,640 285,576 208,361 14.78%
Tax -119,832 -122,536 -120,828 -99,064 -85,601 -81,382 -59,601 12.33%
NP 356,983 380,196 372,130 310,500 251,039 204,194 148,760 15.69%
-
NP to SH 358,314 381,147 375,031 312,165 249,931 204,242 145,328 16.21%
-
Tax Rate 25.13% 24.37% 24.51% 24.19% 25.43% 28.50% 28.60% -
Total Cost 2,568,247 2,646,755 2,750,002 2,143,422 1,510,138 1,551,603 1,161,860 14.11%
-
Net Worth 3,302,248 3,129,124 2,952,358 1,428,920 2,025,899 1,133,006 972,339 22.57%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 156,754 156,458 95,909 111,116 63,792 91,552 63,198 16.33%
Div Payout % 43.75% 41.05% 25.57% 35.60% 25.52% 44.83% 43.49% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 3,302,248 3,129,124 2,952,358 1,428,920 2,025,899 1,133,006 972,339 22.57%
NOSH 2,410,400 2,407,018 2,400,291 1,428,920 1,350,599 833,092 831,059 19.40%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 12.20% 12.56% 11.92% 12.65% 14.25% 11.63% 11.35% -
ROE 10.85% 12.18% 12.70% 21.85% 12.34% 18.03% 14.95% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 121.36 125.76 130.07 171.73 130.40 210.76 157.70 -4.26%
EPS 14.87 15.83 15.62 21.85 18.51 24.52 17.49 -2.66%
DPS 6.50 6.50 4.00 7.78 4.72 11.00 7.60 -2.56%
NAPS 1.37 1.30 1.23 1.00 1.50 1.36 1.17 2.66%
Adjusted Per Share Value based on latest NOSH - 1,428,920
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 115.14 119.15 122.89 96.59 69.32 69.11 51.59 14.30%
EPS 14.10 15.00 14.76 12.29 9.84 8.04 5.72 16.21%
DPS 6.17 6.16 3.78 4.37 2.51 3.60 2.49 16.31%
NAPS 1.2998 1.2317 1.1621 0.5624 0.7974 0.446 0.3827 22.58%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.62 1.47 1.65 2.28 2.90 2.05 2.61 -
P/RPS 1.33 1.17 1.27 1.33 2.22 0.97 1.65 -3.52%
P/EPS 10.90 9.28 10.56 10.44 15.67 8.36 14.93 -5.10%
EY 9.18 10.77 9.47 9.58 6.38 11.96 6.70 5.38%
DY 4.01 4.42 2.42 3.41 1.63 5.37 2.91 5.48%
P/NAPS 1.18 1.13 1.34 2.28 1.93 1.51 2.23 -10.05%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 25/08/16 26/08/15 29/08/14 27/08/13 16/08/12 17/08/11 -
Price 1.58 1.61 1.44 2.45 2.11 2.38 2.45 -
P/RPS 1.30 1.28 1.11 1.43 1.62 1.13 1.55 -2.88%
P/EPS 10.63 10.17 9.22 11.21 11.40 9.71 14.01 -4.49%
EY 9.41 9.84 10.85 8.92 8.77 10.30 7.14 4.70%
DY 4.11 4.04 2.77 3.17 2.24 4.62 3.10 4.80%
P/NAPS 1.15 1.24 1.17 2.45 1.41 1.75 2.09 -9.46%

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