[MAHSING] YoY TTM Result on 30-Sep-2014 [#3]

Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 6.26%
YoY- 25.03%
Quarter Report
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 2,897,129 2,988,573 3,179,321 2,630,979 1,876,831 1,755,944 1,447,854 12.24%
PBT 472,018 515,479 484,349 436,735 352,643 300,467 220,612 13.50%
Tax -114,906 -127,679 -118,223 -106,426 -87,802 -83,477 -60,241 11.35%
NP 357,112 387,800 366,126 330,309 264,841 216,990 160,371 14.25%
-
NP to SH 358,732 388,636 369,267 331,713 265,317 216,250 158,874 14.52%
-
Tax Rate 24.34% 24.77% 24.41% 24.37% 24.90% 27.78% 27.31% -
Total Cost 2,540,017 2,600,773 2,813,195 2,300,670 1,611,990 1,538,954 1,287,483 11.97%
-
Net Worth 4,209,530 3,204,526 3,850,456 1,466,535 1,803,012 1,178,171 1,030,726 26.40%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 156,754 156,458 95,909 111,116 63,792 91,552 63,198 16.33%
Div Payout % 43.70% 40.26% 25.97% 33.50% 24.04% 42.34% 39.78% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 4,209,530 3,204,526 3,850,456 1,466,535 1,803,012 1,178,171 1,030,726 26.40%
NOSH 3,006,807 2,409,421 3,080,364 1,466,535 1,365,918 835,582 831,230 23.87%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 12.33% 12.98% 11.52% 12.55% 14.11% 12.36% 11.08% -
ROE 8.52% 12.13% 9.59% 22.62% 14.72% 18.35% 15.41% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 96.35 124.04 103.21 179.40 137.40 210.15 174.18 -9.38%
EPS 11.93 16.13 11.99 22.62 19.42 25.88 19.11 -7.54%
DPS 5.21 6.49 3.11 7.58 4.67 11.00 7.60 -6.09%
NAPS 1.40 1.33 1.25 1.00 1.32 1.41 1.24 2.04%
Adjusted Per Share Value based on latest NOSH - 1,466,535
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 114.04 117.63 125.14 103.56 73.88 69.12 56.99 12.24%
EPS 14.12 15.30 14.53 13.06 10.44 8.51 6.25 14.53%
DPS 6.17 6.16 3.78 4.37 2.51 3.60 2.49 16.31%
NAPS 1.6569 1.2614 1.5156 0.5773 0.7097 0.4637 0.4057 26.40%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.49 1.62 1.31 2.43 2.21 2.11 1.77 -
P/RPS 1.55 1.31 1.27 1.35 1.61 1.00 1.02 7.21%
P/EPS 12.49 10.04 10.93 10.74 11.38 8.15 9.26 5.10%
EY 8.01 9.96 9.15 9.31 8.79 12.27 10.80 -4.85%
DY 3.50 4.01 2.38 3.12 2.11 5.21 4.29 -3.33%
P/NAPS 1.06 1.22 1.05 2.43 1.67 1.50 1.43 -4.86%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 25/11/16 27/11/15 20/11/14 11/11/13 19/11/12 21/11/11 -
Price 1.52 1.52 1.40 2.31 2.16 2.29 1.94 -
P/RPS 1.58 1.23 1.36 1.29 1.57 1.09 1.11 6.05%
P/EPS 12.74 9.42 11.68 10.21 11.12 8.85 10.15 3.85%
EY 7.85 10.61 8.56 9.79 8.99 11.30 9.85 -3.70%
DY 3.43 4.27 2.22 3.28 2.16 4.80 3.92 -2.19%
P/NAPS 1.09 1.14 1.12 2.31 1.64 1.62 1.56 -5.79%

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