[MAHSING] YoY TTM Result on 31-Mar-2016 [#1]

Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -1.0%
YoY- 3.02%
Quarter Report
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 2,058,511 2,777,004 2,971,986 3,033,536 3,046,667 2,224,652 1,740,628 2.83%
PBT 335,418 437,852 477,135 499,623 490,701 390,863 323,356 0.61%
Tax -74,788 -104,149 -121,172 -118,407 -121,556 -97,365 -82,148 -1.55%
NP 260,630 333,703 355,963 381,216 369,145 293,498 241,208 1.29%
-
NP to SH 262,395 335,674 356,743 382,819 371,609 294,922 240,171 1.48%
-
Tax Rate 22.30% 23.79% 25.40% 23.70% 24.77% 24.91% 25.40% -
Total Cost 1,797,881 2,443,301 2,616,023 2,652,320 2,677,522 1,931,154 1,499,420 3.07%
-
Net Worth 3,520,146 3,495,345 3,349,096 3,974,734 1,659,278 1,414,595 1,347,214 17.35%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 109,245 157,474 156,754 156,458 95,909 111,116 63,792 9.37%
Div Payout % 41.63% 46.91% 43.94% 40.87% 25.81% 37.68% 26.56% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 3,520,146 3,495,345 3,349,096 3,974,734 1,659,278 1,414,595 1,347,214 17.35%
NOSH 2,427,687 2,427,687 2,409,422 2,988,521 1,659,278 1,414,595 880,532 18.40%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 12.66% 12.02% 11.98% 12.57% 12.12% 13.19% 13.86% -
ROE 7.45% 9.60% 10.65% 9.63% 22.40% 20.85% 17.83% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 84.79 114.41 123.35 101.51 183.61 157.26 197.68 -13.15%
EPS 10.81 13.83 14.81 12.81 22.40 20.85 27.28 -14.29%
DPS 4.50 6.49 6.50 5.24 5.78 7.86 7.24 -7.61%
NAPS 1.45 1.44 1.39 1.33 1.00 1.00 1.53 -0.89%
Adjusted Per Share Value based on latest NOSH - 2,988,521
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 81.03 109.31 116.98 119.40 119.92 87.57 68.51 2.83%
EPS 10.33 13.21 14.04 15.07 14.63 11.61 9.45 1.49%
DPS 4.30 6.20 6.17 6.16 3.78 4.37 2.51 9.38%
NAPS 1.3856 1.3758 1.3183 1.5645 0.6531 0.5568 0.5303 17.35%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.93 1.00 1.45 1.42 2.06 2.18 2.30 -
P/RPS 1.10 0.87 1.18 1.40 1.12 1.39 1.16 -0.88%
P/EPS 8.60 7.23 9.79 11.09 9.20 10.46 8.43 0.33%
EY 11.62 13.83 10.21 9.02 10.87 9.56 11.86 -0.33%
DY 4.84 6.49 4.48 3.69 2.81 3.60 3.15 7.41%
P/NAPS 0.64 0.69 1.04 1.07 2.06 2.18 1.50 -13.22%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 31/05/18 31/05/17 26/05/16 28/05/15 29/05/14 28/05/13 -
Price 0.905 1.10 1.56 1.50 2.12 2.26 3.21 -
P/RPS 1.07 0.96 1.26 1.48 1.15 1.44 1.62 -6.67%
P/EPS 8.37 7.95 10.54 11.71 9.47 10.84 11.77 -5.52%
EY 11.94 12.57 9.49 8.54 10.56 9.22 8.50 5.82%
DY 4.97 5.90 4.17 3.49 2.73 3.48 2.26 14.02%
P/NAPS 0.62 0.76 1.12 1.13 2.12 2.26 2.10 -18.39%

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