[MAHSING] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 50.51%
YoY- -57.03%
Quarter Report
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,287,677 975,238 851,989 669,750 931,579 1,174,030 1,450,685 -1.96%
PBT 150,786 115,809 114,198 65,581 141,985 182,230 240,541 -7.48%
Tax -45,324 -29,111 -25,997 -18,650 -37,047 -40,670 -60,448 -4.68%
NP 105,462 86,698 88,201 46,931 104,938 141,560 180,093 -8.52%
-
NP to SH 100,532 86,214 80,682 45,257 105,332 141,332 180,811 -9.31%
-
Tax Rate 30.06% 25.14% 22.76% 28.44% 26.09% 22.32% 25.13% -
Total Cost 1,182,215 888,540 763,788 622,819 826,641 1,032,470 1,270,592 -1.19%
-
Net Worth 3,592,978 3,471,593 3,423,039 3,398,762 3,447,315 3,398,761 3,675,238 -0.37%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 3,592,978 3,471,593 3,423,039 3,398,762 3,447,315 3,398,761 3,675,238 -0.37%
NOSH 2,427,687 2,427,687 2,427,687 2,427,687 2,427,687 2,427,687 2,682,655 -1.64%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 8.19% 8.89% 10.35% 7.01% 11.26% 12.06% 12.41% -
ROE 2.80% 2.48% 2.36% 1.33% 3.06% 4.16% 4.92% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 53.04 40.17 35.09 27.59 38.37 48.36 54.08 -0.32%
EPS 4.14 2.63 2.21 -0.02 2.47 4.15 6.74 -7.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.43 1.41 1.40 1.42 1.40 1.37 1.29%
Adjusted Per Share Value based on latest NOSH - 2,427,687
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 50.30 38.09 33.28 26.16 36.39 45.86 56.66 -1.96%
EPS 3.93 3.37 3.15 1.77 4.11 5.52 7.06 -9.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4034 1.356 1.3371 1.3276 1.3465 1.3276 1.4356 -0.37%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.615 0.60 0.845 0.53 0.92 1.07 1.62 -
P/RPS 1.16 1.49 2.41 1.92 2.40 2.21 3.00 -14.64%
P/EPS 14.85 16.90 25.43 28.43 21.20 18.38 24.04 -7.71%
EY 6.73 5.92 3.93 3.52 4.72 5.44 4.16 8.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.60 0.38 0.65 0.76 1.18 -15.80%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/08/23 29/08/22 30/08/21 28/08/20 30/08/19 30/08/18 28/08/17 -
Price 0.77 0.60 0.815 0.76 0.865 1.18 1.58 -
P/RPS 1.45 1.49 2.32 2.75 2.25 2.44 2.92 -11.00%
P/EPS 18.59 16.90 24.52 40.77 19.94 20.27 23.44 -3.78%
EY 5.38 5.92 4.08 2.45 5.02 4.93 4.27 3.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.42 0.58 0.54 0.61 0.84 1.15 -12.38%

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