[MAHSING] YoY Quarter Result on 31-Mar-2015 [#1]

Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 3.57%
YoY- 18.04%
Quarter Report
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 584,755 723,542 709,173 784,143 642,199 423,143 457,775 4.16%
PBT 86,141 120,572 126,376 130,446 111,376 92,017 84,184 0.38%
Tax -21,477 -30,450 -31,905 -32,557 -27,722 -22,600 -24,207 -1.97%
NP 64,664 90,122 94,471 97,889 83,654 69,417 59,977 1.26%
-
NP to SH 64,200 90,421 95,035 98,893 83,780 69,474 59,920 1.15%
-
Tax Rate 24.93% 25.25% 25.25% 24.96% 24.89% 24.56% 28.75% -
Total Cost 520,091 633,420 614,702 686,254 558,545 353,726 397,798 4.56%
-
Net Worth 3,495,345 3,349,096 3,974,734 2,605,067 1,414,595 1,347,214 1,131,822 20.66%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 3,495,345 3,349,096 3,974,734 2,605,067 1,414,595 1,347,214 1,131,822 20.66%
NOSH 2,427,687 2,409,422 2,988,521 1,659,278 1,414,595 880,532 832,222 19.52%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 11.06% 12.46% 13.32% 12.48% 13.03% 16.41% 13.10% -
ROE 1.84% 2.70% 2.39% 3.80% 5.92% 5.16% 5.29% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 24.09 30.03 23.73 47.26 45.40 48.06 55.01 -12.85%
EPS 1.89 2.99 3.18 5.96 5.49 7.89 7.20 -19.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.39 1.33 1.57 1.00 1.53 1.36 0.95%
Adjusted Per Share Value based on latest NOSH - 1,659,278
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 22.84 28.26 27.70 30.63 25.08 16.53 17.88 4.16%
EPS 2.51 3.53 3.71 3.86 3.27 2.71 2.34 1.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3653 1.3082 1.5525 1.0175 0.5525 0.5262 0.4421 20.66%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.00 1.45 1.42 2.06 2.18 2.30 2.07 -
P/RPS 4.15 4.83 5.98 4.36 4.80 4.79 3.76 1.65%
P/EPS 37.81 38.64 44.65 34.56 36.81 29.15 28.75 4.66%
EY 2.64 2.59 2.24 2.89 2.72 3.43 3.48 -4.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.04 1.07 1.31 2.18 1.50 1.52 -12.32%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 31/05/17 26/05/16 28/05/15 29/05/14 28/05/13 28/05/12 -
Price 1.10 1.56 1.50 2.12 2.26 3.21 1.98 -
P/RPS 4.57 5.19 6.32 4.49 4.98 6.68 3.60 4.05%
P/EPS 41.59 41.57 47.17 35.57 38.16 40.68 27.50 7.13%
EY 2.40 2.41 2.12 2.81 2.62 2.46 3.64 -6.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.12 1.13 1.35 2.26 2.10 1.46 -10.30%

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