[MAHSING] YoY TTM Result on 31-Mar-2017 [#1]

Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -1.28%
YoY- -6.81%
Quarter Report
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,710,487 2,058,511 2,777,004 2,971,986 3,033,536 3,046,667 2,224,652 -4.28%
PBT 239,404 335,418 437,852 477,135 499,623 490,701 390,863 -7.83%
Tax -58,741 -74,788 -104,149 -121,172 -118,407 -121,556 -97,365 -8.07%
NP 180,663 260,630 333,703 355,963 381,216 369,145 293,498 -7.76%
-
NP to SH 175,391 262,395 335,674 356,743 382,819 371,609 294,922 -8.28%
-
Tax Rate 24.54% 22.30% 23.79% 25.40% 23.70% 24.77% 24.91% -
Total Cost 1,529,824 1,797,881 2,443,301 2,616,023 2,652,320 2,677,522 1,931,154 -3.80%
-
Net Worth 3,495,870 3,520,146 3,495,345 3,349,096 3,974,734 1,659,278 1,414,595 16.25%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 81,327 109,245 157,474 156,754 156,458 95,909 111,116 -5.06%
Div Payout % 46.37% 41.63% 46.91% 43.94% 40.87% 25.81% 37.68% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 3,495,870 3,520,146 3,495,345 3,349,096 3,974,734 1,659,278 1,414,595 16.25%
NOSH 2,427,687 2,427,687 2,427,687 2,409,422 2,988,521 1,659,278 1,414,595 9.41%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 10.56% 12.66% 12.02% 11.98% 12.57% 12.12% 13.19% -
ROE 5.02% 7.45% 9.60% 10.65% 9.63% 22.40% 20.85% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 70.46 84.79 114.41 123.35 101.51 183.61 157.26 -12.51%
EPS 7.22 10.81 13.83 14.81 12.81 22.40 20.85 -16.18%
DPS 3.35 4.50 6.49 6.50 5.24 5.78 7.86 -13.23%
NAPS 1.44 1.45 1.44 1.39 1.33 1.00 1.00 6.25%
Adjusted Per Share Value based on latest NOSH - 2,409,422
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 66.94 80.56 108.67 116.30 118.71 119.22 87.06 -4.28%
EPS 6.86 10.27 13.14 13.96 14.98 14.54 11.54 -8.29%
DPS 3.18 4.28 6.16 6.13 6.12 3.75 4.35 -5.08%
NAPS 1.368 1.3775 1.3678 1.3106 1.5554 0.6493 0.5536 16.25%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.38 0.93 1.00 1.45 1.42 2.06 2.18 -
P/RPS 0.54 1.10 0.87 1.18 1.40 1.12 1.39 -14.56%
P/EPS 5.26 8.60 7.23 9.79 11.09 9.20 10.46 -10.81%
EY 19.01 11.62 13.83 10.21 9.02 10.87 9.56 12.12%
DY 8.82 4.84 6.49 4.48 3.69 2.81 3.60 16.09%
P/NAPS 0.26 0.64 0.69 1.04 1.07 2.06 2.18 -29.81%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/05/20 30/05/19 31/05/18 31/05/17 26/05/16 28/05/15 29/05/14 -
Price 0.465 0.905 1.10 1.56 1.50 2.12 2.26 -
P/RPS 0.66 1.07 0.96 1.26 1.48 1.15 1.44 -12.18%
P/EPS 6.44 8.37 7.95 10.54 11.71 9.47 10.84 -8.30%
EY 15.54 11.94 12.57 9.49 8.54 10.56 9.22 9.08%
DY 7.20 4.97 5.90 4.17 3.49 2.73 3.48 12.86%
P/NAPS 0.32 0.62 0.76 1.12 1.13 2.12 2.26 -27.78%

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