[MAHSING] YoY TTM Result on 31-Mar-2018 [#1]

Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -7.25%
YoY- -5.91%
Quarter Report
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,572,943 1,710,487 2,058,511 2,777,004 2,971,986 3,033,536 3,046,667 -10.42%
PBT 166,695 239,404 335,418 437,852 477,135 499,623 490,701 -16.45%
Tax -51,492 -58,741 -74,788 -104,149 -121,172 -118,407 -121,556 -13.32%
NP 115,203 180,663 260,630 333,703 355,963 381,216 369,145 -17.62%
-
NP to SH 110,605 175,391 262,395 335,674 356,743 382,819 371,609 -18.27%
-
Tax Rate 30.89% 24.54% 22.30% 23.79% 25.40% 23.70% 24.77% -
Total Cost 1,457,740 1,529,824 1,797,881 2,443,301 2,616,023 2,652,320 2,677,522 -9.62%
-
Net Worth 3,447,316 3,495,870 3,520,146 3,495,345 3,349,096 3,974,734 1,659,278 12.94%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 40,299 81,327 109,245 157,474 156,754 156,458 95,909 -13.44%
Div Payout % 36.44% 46.37% 41.63% 46.91% 43.94% 40.87% 25.81% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 3,447,316 3,495,870 3,520,146 3,495,345 3,349,096 3,974,734 1,659,278 12.94%
NOSH 2,427,687 2,427,687 2,427,687 2,427,687 2,409,422 2,988,521 1,659,278 6.54%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 7.32% 10.56% 12.66% 12.02% 11.98% 12.57% 12.12% -
ROE 3.21% 5.02% 7.45% 9.60% 10.65% 9.63% 22.40% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 64.79 70.46 84.79 114.41 123.35 101.51 183.61 -15.92%
EPS 4.56 7.22 10.81 13.83 14.81 12.81 22.40 -23.28%
DPS 1.66 3.35 4.50 6.49 6.50 5.24 5.78 -18.75%
NAPS 1.42 1.44 1.45 1.44 1.39 1.33 1.00 6.01%
Adjusted Per Share Value based on latest NOSH - 2,427,687
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 61.91 67.33 81.03 109.31 116.98 119.40 119.92 -10.42%
EPS 4.35 6.90 10.33 13.21 14.04 15.07 14.63 -18.28%
DPS 1.59 3.20 4.30 6.20 6.17 6.16 3.78 -13.42%
NAPS 1.3569 1.376 1.3856 1.3758 1.3183 1.5645 0.6531 12.94%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.845 0.38 0.93 1.00 1.45 1.42 2.06 -
P/RPS 1.30 0.54 1.10 0.87 1.18 1.40 1.12 2.51%
P/EPS 18.55 5.26 8.60 7.23 9.79 11.09 9.20 12.38%
EY 5.39 19.01 11.62 13.83 10.21 9.02 10.87 -11.02%
DY 1.96 8.82 4.84 6.49 4.48 3.69 2.81 -5.82%
P/NAPS 0.60 0.26 0.64 0.69 1.04 1.07 2.06 -18.56%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/05/21 29/05/20 30/05/19 31/05/18 31/05/17 26/05/16 28/05/15 -
Price 0.915 0.465 0.905 1.10 1.56 1.50 2.12 -
P/RPS 1.41 0.66 1.07 0.96 1.26 1.48 1.15 3.45%
P/EPS 20.08 6.44 8.37 7.95 10.54 11.71 9.47 13.33%
EY 4.98 15.54 11.94 12.57 9.49 8.54 10.56 -11.76%
DY 1.81 7.20 4.97 5.90 4.17 3.49 2.73 -6.61%
P/NAPS 0.64 0.32 0.62 0.76 1.12 1.13 2.12 -18.08%

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