Highlights

[MHC] YoY Quarter Result on 2017-06-30 [#2]

Stock [MHC]: MHC PLANTATIONS BHD
Announcement Date 10-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -4.26%    YoY -     131.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 96,289 74,031 73,842 95,020 60,210 7,129 8,712 49.19%
  YoY % 30.07% 0.26% -22.29% 57.81% 744.58% -18.17% -
  Horiz. % 1,105.25% 849.76% 847.59% 1,090.68% 691.12% 81.83% 100.00%
PBT 14,141 6,644 4,624 12,231 2,775 5,315 10,226 5.55%
  YoY % 112.84% 43.69% -62.19% 340.76% -47.79% -48.02% -
  Horiz. % 138.28% 64.97% 45.22% 119.61% 27.14% 51.98% 100.00%
Tax -2,824 -1,641 -1,165 -2,924 -718 -787 -1,191 15.46%
  YoY % -72.09% -40.86% 60.16% -307.24% 8.77% 33.92% -
  Horiz. % 237.11% 137.78% 97.82% 245.51% 60.29% 66.08% 100.00%
NP 11,317 5,003 3,459 9,307 2,057 4,528 9,035 3.82%
  YoY % 126.20% 44.64% -62.83% 352.46% -54.57% -49.88% -
  Horiz. % 125.26% 55.37% 38.28% 103.01% 22.77% 50.12% 100.00%
NP to SH 4,474 1,935 1,746 4,977 816 4,517 9,003 -10.99%
  YoY % 131.21% 10.82% -64.92% 509.93% -81.93% -49.83% -
  Horiz. % 49.69% 21.49% 19.39% 55.28% 9.06% 50.17% 100.00%
Tax Rate 19.97 % 24.70 % 25.19 % 23.91 % 25.87 % 14.81 % 11.65 % 9.39%
  YoY % -19.15% -1.95% 5.35% -7.58% 74.68% 27.12% -
  Horiz. % 171.42% 212.02% 216.22% 205.24% 222.06% 127.12% 100.00%
Total Cost 84,972 69,028 70,383 85,713 58,153 2,601 -323 -
  YoY % 23.10% -1.93% -17.89% 47.39% 2,135.79% 905.26% -
  Horiz. % -26,307.12% -21,370.90% -21,790.40% -26,536.53% -18,004.03% -805.26% 100.00%
Net Worth 421,890 410,693 411,977 393,431 413,828 281,961 259,836 8.41%
  YoY % 2.73% -0.31% 4.71% -4.93% 46.77% 8.51% -
  Horiz. % 162.37% 158.06% 158.55% 151.41% 159.26% 108.51% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 2,943 - - - 4,371 3,156 4,705 -7.51%
  YoY % 0.00% 0.00% 0.00% 0.00% 38.50% -32.92% -
  Horiz. % 62.56% 0.00% 0.00% 0.00% 92.91% 67.08% 100.00%
Div Payout % 65.79 % - % - % - % 535.71 % 69.88 % 52.26 % 3.91%
  YoY % 0.00% 0.00% 0.00% 0.00% 666.61% 33.72% -
  Horiz. % 125.89% 0.00% 0.00% 0.00% 1,025.09% 133.72% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 421,890 410,693 411,977 393,431 413,828 281,961 259,836 8.41%
  YoY % 2.73% -0.31% 4.71% -4.93% 46.77% 8.51% -
  Horiz. % 162.37% 158.06% 158.55% 151.41% 159.26% 108.51% 100.00%
NOSH 196,228 197,448 196,179 196,715 194,285 140,279 140,452 5.73%
  YoY % -0.62% 0.65% -0.27% 1.25% 38.50% -0.12% -
  Horiz. % 139.71% 140.58% 139.68% 140.06% 138.33% 99.88% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 11.75 % 6.76 % 4.68 % 9.79 % 3.42 % 63.52 % 103.71 % -30.42%
  YoY % 73.82% 44.44% -52.20% 186.26% -94.62% -38.75% -
  Horiz. % 11.33% 6.52% 4.51% 9.44% 3.30% 61.25% 100.00%
ROE 1.06 % 0.47 % 0.42 % 1.27 % 0.20 % 1.60 % 3.46 % -17.88%
  YoY % 125.53% 11.90% -66.93% 535.00% -87.50% -53.76% -
  Horiz. % 30.64% 13.58% 12.14% 36.71% 5.78% 46.24% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 49.07 37.49 37.64 48.30 30.99 5.08 6.20 41.12%
  YoY % 30.89% -0.40% -22.07% 55.86% 510.04% -18.06% -
  Horiz. % 791.45% 604.68% 607.10% 779.03% 499.84% 81.94% 100.00%
EPS 2.28 0.98 0.89 2.53 0.42 3.22 6.41 -15.81%
  YoY % 132.65% 10.11% -64.82% 502.38% -86.96% -49.77% -
  Horiz. % 35.57% 15.29% 13.88% 39.47% 6.55% 50.23% 100.00%
DPS 1.50 0.00 0.00 0.00 2.25 2.25 3.35 -12.52%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -32.84% -
  Horiz. % 44.78% 0.00% 0.00% 0.00% 67.16% 67.16% 100.00%
NAPS 2.1500 2.0800 2.1000 2.0000 2.1300 2.0100 1.8500 2.53%
  YoY % 3.37% -0.95% 5.00% -6.10% 5.97% 8.65% -
  Horiz. % 116.22% 112.43% 113.51% 108.11% 115.14% 108.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 196,254
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 49.06 37.72 37.63 48.42 30.68 3.63 4.44 49.19%
  YoY % 30.06% 0.24% -22.28% 57.82% 745.18% -18.24% -
  Horiz. % 1,104.95% 849.55% 847.52% 1,090.54% 690.99% 81.76% 100.00%
EPS 2.28 0.99 0.89 2.54 0.42 2.30 4.59 -11.00%
  YoY % 130.30% 11.24% -64.96% 504.76% -81.74% -49.89% -
  Horiz. % 49.67% 21.57% 19.39% 55.34% 9.15% 50.11% 100.00%
DPS 1.50 0.00 0.00 0.00 2.23 1.61 2.40 -7.53%
  YoY % 0.00% 0.00% 0.00% 0.00% 38.51% -32.92% -
  Horiz. % 62.50% 0.00% 0.00% 0.00% 92.92% 67.08% 100.00%
NAPS 2.1497 2.0927 2.0992 2.0047 2.1086 1.4367 1.3240 8.41%
  YoY % 2.72% -0.31% 4.71% -4.93% 46.77% 8.51% -
  Horiz. % 162.36% 158.06% 158.55% 151.41% 159.26% 108.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.8550 0.7800 0.9500 1.1500 1.0800 1.2400 0.9500 -
P/RPS 1.74 2.08 2.52 2.38 3.48 24.40 15.32 -30.39%
  YoY % -16.35% -17.46% 5.88% -31.61% -85.74% 59.27% -
  Horiz. % 11.36% 13.58% 16.45% 15.54% 22.72% 159.27% 100.00%
P/EPS 37.50 79.59 106.74 45.45 257.14 38.51 14.82 16.72%
  YoY % -52.88% -25.44% 134.85% -82.32% 567.72% 159.85% -
  Horiz. % 253.04% 537.04% 720.24% 306.68% 1,735.09% 259.85% 100.00%
EY 2.67 1.26 0.94 2.20 0.39 2.60 6.75 -14.31%
  YoY % 111.90% 34.04% -57.27% 464.10% -85.00% -61.48% -
  Horiz. % 39.56% 18.67% 13.93% 32.59% 5.78% 38.52% 100.00%
DY 1.75 0.00 0.00 0.00 2.08 1.81 3.53 -11.03%
  YoY % 0.00% 0.00% 0.00% 0.00% 14.92% -48.73% -
  Horiz. % 49.58% 0.00% 0.00% 0.00% 58.92% 51.27% 100.00%
P/NAPS 0.40 0.38 0.45 0.58 0.51 0.62 0.51 -3.96%
  YoY % 5.26% -15.56% -22.41% 13.73% -17.74% 21.57% -
  Horiz. % 78.43% 74.51% 88.24% 113.73% 100.00% 121.57% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 10/08/17 28/07/16 30/07/15 24/07/14 25/07/13 26/07/12 03/08/11 -
Price 0.8900 0.8000 0.9400 1.1500 1.0700 1.3100 0.8900 -
P/RPS 1.81 2.13 2.50 2.38 3.45 25.78 14.35 -29.16%
  YoY % -15.02% -14.80% 5.04% -31.01% -86.62% 79.65% -
  Horiz. % 12.61% 14.84% 17.42% 16.59% 24.04% 179.65% 100.00%
P/EPS 39.04 81.63 105.62 45.45 254.76 40.68 13.88 18.79%
  YoY % -52.17% -22.71% 132.39% -82.16% 526.25% 193.08% -
  Horiz. % 281.27% 588.11% 760.95% 327.45% 1,835.45% 293.08% 100.00%
EY 2.56 1.23 0.95 2.20 0.39 2.46 7.20 -15.82%
  YoY % 108.13% 29.47% -56.82% 464.10% -84.15% -65.83% -
  Horiz. % 35.56% 17.08% 13.19% 30.56% 5.42% 34.17% 100.00%
DY 1.69 0.00 0.00 0.00 2.10 1.72 3.76 -12.47%
  YoY % 0.00% 0.00% 0.00% 0.00% 22.09% -54.26% -
  Horiz. % 44.95% 0.00% 0.00% 0.00% 55.85% 45.74% 100.00%
P/NAPS 0.41 0.38 0.45 0.58 0.50 0.65 0.48 -2.59%
  YoY % 7.89% -15.56% -22.41% 16.00% -23.08% 35.42% -
  Horiz. % 85.42% 79.17% 93.75% 120.83% 104.17% 135.42% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

316  400  506  652 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.0450.00 
 BORNOIL 0.090.00 
 PUC 0.285+0.02 
 SAPNRG 0.79-0.015 
 PUC-WB 0.20+0.03 
 TRIVE 0.050.00 
 HUBLINE 0.10-0.005 
 MALTON-WB 0.285+0.03 
 PUC-WA 0.21+0.025 
 GPACKET 0.525+0.01 
Partners & Brokers