[MAHSING] YoY TTM Result on 30-Jun-2015 [#2]

Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 0.92%
YoY- 20.14%
Quarter Report
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 2,639,136 2,925,230 3,026,951 3,122,132 2,453,922 1,761,177 1,755,797 7.02%
PBT 413,972 476,815 502,732 492,958 409,564 336,640 285,576 6.38%
Tax -93,344 -119,832 -122,536 -120,828 -99,064 -85,601 -81,382 2.31%
NP 320,628 356,983 380,196 372,130 310,500 251,039 204,194 7.80%
-
NP to SH 322,416 358,314 381,147 375,031 312,165 249,931 204,242 7.90%
-
Tax Rate 22.55% 25.13% 24.37% 24.51% 24.19% 25.43% 28.50% -
Total Cost 2,318,508 2,568,247 2,646,755 2,750,002 2,143,422 1,510,138 1,551,603 6.91%
-
Net Worth 3,398,761 3,302,248 3,129,124 2,952,358 1,428,920 2,025,899 1,133,006 20.08%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 157,474 156,754 156,458 95,909 111,116 63,792 91,552 9.45%
Div Payout % 48.84% 43.75% 41.05% 25.57% 35.60% 25.52% 44.83% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 3,398,761 3,302,248 3,129,124 2,952,358 1,428,920 2,025,899 1,133,006 20.08%
NOSH 2,427,687 2,410,400 2,407,018 2,400,291 1,428,920 1,350,599 833,092 19.50%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 12.15% 12.20% 12.56% 11.92% 12.65% 14.25% 11.63% -
ROE 9.49% 10.85% 12.18% 12.70% 21.85% 12.34% 18.03% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 108.71 121.36 125.76 130.07 171.73 130.40 210.76 -10.44%
EPS 13.28 14.87 15.83 15.62 21.85 18.51 24.52 -9.71%
DPS 6.49 6.50 6.50 4.00 7.78 4.72 11.00 -8.41%
NAPS 1.40 1.37 1.30 1.23 1.00 1.50 1.36 0.48%
Adjusted Per Share Value based on latest NOSH - 2,400,291
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 103.88 115.14 119.15 122.89 96.59 69.32 69.11 7.02%
EPS 12.69 14.10 15.00 14.76 12.29 9.84 8.04 7.89%
DPS 6.20 6.17 6.16 3.78 4.37 2.51 3.60 9.47%
NAPS 1.3378 1.2998 1.2317 1.1621 0.5624 0.7974 0.446 20.08%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.07 1.62 1.47 1.65 2.28 2.90 2.05 -
P/RPS 0.98 1.33 1.17 1.27 1.33 2.22 0.97 0.17%
P/EPS 8.06 10.90 9.28 10.56 10.44 15.67 8.36 -0.60%
EY 12.41 9.18 10.77 9.47 9.58 6.38 11.96 0.61%
DY 6.06 4.01 4.42 2.42 3.41 1.63 5.37 2.03%
P/NAPS 0.76 1.18 1.13 1.34 2.28 1.93 1.51 -10.80%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 28/08/17 25/08/16 26/08/15 29/08/14 27/08/13 16/08/12 -
Price 1.18 1.58 1.61 1.44 2.45 2.11 2.38 -
P/RPS 1.09 1.30 1.28 1.11 1.43 1.62 1.13 -0.59%
P/EPS 8.89 10.63 10.17 9.22 11.21 11.40 9.71 -1.45%
EY 11.25 9.41 9.84 10.85 8.92 8.77 10.30 1.48%
DY 5.50 4.11 4.04 2.77 3.17 2.24 4.62 2.94%
P/NAPS 0.84 1.15 1.24 1.17 2.45 1.41 1.75 -11.50%

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