Highlights

[MHC] YoY Quarter Result on 2014-12-31 [#4]

Stock [MHC]: MHC PLANTATIONS BHD
Announcement Date 17-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     26.13%    YoY -     -62.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 106,873 107,206 74,626 88,373 87,752 5,538 7,401 55.99%
  YoY % -0.31% 43.66% -15.56% 0.71% 1,484.54% -25.17% -
  Horiz. % 1,444.03% 1,448.53% 1,008.32% 1,194.07% 1,185.68% 74.83% 100.00%
PBT 8,488 8,835 1,219 1,977 14,831 2,836 7,871 1.26%
  YoY % -3.93% 624.77% -38.34% -86.67% 422.95% -63.97% -
  Horiz. % 107.84% 112.25% 15.49% 25.12% 188.43% 36.03% 100.00%
Tax -1,769 -3,019 -2,818 3,000 3,695 -37 -1,229 6.25%
  YoY % 41.40% -7.13% -193.93% -18.81% 10,086.49% 96.99% -
  Horiz. % 143.94% 245.65% 229.29% -244.10% -300.65% 3.01% 100.00%
NP 6,719 5,816 -1,599 4,977 18,526 2,799 6,642 0.19%
  YoY % 15.53% 463.73% -132.13% -73.14% 561.88% -57.86% -
  Horiz. % 101.16% 87.56% -24.07% 74.93% 278.92% 42.14% 100.00%
NP to SH 3,172 1,607 -2,461 2,973 8,000 2,793 6,627 -11.55%
  YoY % 97.39% 165.30% -182.78% -62.84% 186.43% -57.85% -
  Horiz. % 47.86% 24.25% -37.14% 44.86% 120.72% 42.15% 100.00%
Tax Rate 20.84 % 34.17 % 231.17 % -151.75 % -24.91 % 1.30 % 15.61 % 4.93%
  YoY % -39.01% -85.22% 252.34% -509.19% -2,016.15% -91.67% -
  Horiz. % 133.50% 218.90% 1,480.91% -972.13% -159.58% 8.33% 100.00%
Total Cost 100,154 101,390 76,225 83,396 69,226 2,739 759 125.47%
  YoY % -1.22% 33.01% -8.60% 20.47% 2,427.42% 260.87% -
  Horiz. % 13,195.52% 13,358.37% 10,042.82% 10,987.62% 9,120.68% 360.87% 100.00%
Net Worth 432,396 416,673 410,776 412,742 400,949 294,816 275,188 7.81%
  YoY % 3.77% 1.44% -0.48% 2.94% 36.00% 7.13% -
  Horiz. % 157.13% 151.41% 149.27% 149.99% 145.70% 107.13% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 432,396 416,673 410,776 412,742 400,949 294,816 275,188 7.81%
  YoY % 3.77% 1.44% -0.48% 2.94% 36.00% 7.13% -
  Horiz. % 157.13% 151.41% 149.27% 149.99% 145.70% 107.13% 100.00%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 140,402 5.76%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 39.99% -
  Horiz. % 139.99% 139.99% 139.99% 139.99% 139.99% 139.99% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 6.29 % 5.43 % -2.14 % 5.63 % 21.11 % 50.54 % 89.74 % -35.76%
  YoY % 15.84% 353.74% -138.01% -73.33% -58.23% -43.68% -
  Horiz. % 7.01% 6.05% -2.38% 6.27% 23.52% 56.32% 100.00%
ROE 0.73 % 0.39 % -0.60 % 0.72 % 2.00 % 0.95 % 2.41 % -18.03%
  YoY % 87.18% 165.00% -183.33% -64.00% 110.53% -60.58% -
  Horiz. % 30.29% 16.18% -24.90% 29.88% 82.99% 39.42% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 54.38 54.55 37.97 44.96 44.65 2.82 5.27 47.50%
  YoY % -0.31% 43.67% -15.55% 0.69% 1,483.33% -46.49% -
  Horiz. % 1,031.88% 1,035.10% 720.49% 853.13% 847.25% 53.51% 100.00%
EPS 1.61 0.82 -1.25 1.51 4.07 1.42 4.72 -16.40%
  YoY % 96.34% 165.60% -182.78% -62.90% 186.62% -69.92% -
  Horiz. % 34.11% 17.37% -26.48% 31.99% 86.23% 30.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.2000 2.1200 2.0900 2.1000 2.0400 1.5000 1.9600 1.94%
  YoY % 3.77% 1.44% -0.48% 2.94% 36.00% -23.47% -
  Horiz. % 112.24% 108.16% 106.63% 107.14% 104.08% 76.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 196,544
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 54.38 54.55 37.97 44.96 44.65 2.82 3.77 55.96%
  YoY % -0.31% 43.67% -15.55% 0.69% 1,483.33% -25.20% -
  Horiz. % 1,442.44% 1,446.95% 1,007.16% 1,192.57% 1,184.35% 74.80% 100.00%
EPS 1.61 0.82 -1.25 1.51 4.07 1.42 3.37 -11.57%
  YoY % 96.34% 165.60% -182.78% -62.90% 186.62% -57.86% -
  Horiz. % 47.77% 24.33% -37.09% 44.81% 120.77% 42.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.2000 2.1200 2.0900 2.1000 2.0400 1.5000 1.4001 7.82%
  YoY % 3.77% 1.44% -0.48% 2.94% 36.00% 7.14% -
  Horiz. % 157.13% 151.42% 149.28% 149.99% 145.70% 107.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.8900 0.9150 0.9000 0.9500 1.0600 1.0800 0.9200 -
P/RPS 1.64 1.68 2.37 2.11 2.37 38.33 17.45 -32.55%
  YoY % -2.38% -29.11% 12.32% -10.97% -93.82% 119.66% -
  Horiz. % 9.40% 9.63% 13.58% 12.09% 13.58% 219.66% 100.00%
P/EPS 55.15 111.91 -71.88 62.80 26.04 76.00 19.49 18.91%
  YoY % -50.72% 255.69% -214.46% 141.17% -65.74% 289.94% -
  Horiz. % 282.97% 574.19% -368.80% 322.22% 133.61% 389.94% 100.00%
EY 1.81 0.89 -1.39 1.59 3.84 1.32 5.13 -15.93%
  YoY % 103.37% 164.03% -187.42% -58.59% 190.91% -74.27% -
  Horiz. % 35.28% 17.35% -27.10% 30.99% 74.85% 25.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.40 0.43 0.43 0.45 0.52 0.72 0.47 -2.65%
  YoY % -6.98% 0.00% -4.44% -13.46% -27.78% 53.19% -
  Horiz. % 85.11% 91.49% 91.49% 95.74% 110.64% 153.19% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 23/02/17 26/02/16 17/02/15 26/02/14 26/02/13 28/02/12 -
Price 0.8200 0.9500 0.9100 1.0000 1.0800 1.0400 1.0000 -
P/RPS 1.51 1.74 2.40 2.22 2.42 36.91 18.97 -34.39%
  YoY % -13.22% -27.50% 8.11% -8.26% -93.44% 94.57% -
  Horiz. % 7.96% 9.17% 12.65% 11.70% 12.76% 194.57% 100.00%
P/EPS 50.81 116.19 -72.68 66.11 26.53 73.19 21.19 15.68%
  YoY % -56.27% 259.87% -209.94% 149.19% -63.75% 245.40% -
  Horiz. % 239.78% 548.32% -342.99% 311.99% 125.20% 345.40% 100.00%
EY 1.97 0.86 -1.38 1.51 3.77 1.37 4.72 -13.54%
  YoY % 129.07% 162.32% -191.39% -59.95% 175.18% -70.97% -
  Horiz. % 41.74% 18.22% -29.24% 31.99% 79.87% 29.03% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.37 0.45 0.44 0.48 0.53 0.69 0.51 -5.20%
  YoY % -17.78% 2.27% -8.33% -9.43% -23.19% 35.29% -
  Horiz. % 72.55% 88.24% 86.27% 94.12% 103.92% 135.29% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

1497 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.870.00 
 UCREST 0.270.00 
 PUC 0.0950.00 
 WILLOW 0.5150.00 
 IRIS 0.3350.00 
 BTECH 0.520.00 
 3A 0.790.00 
 M3TECH 0.0450.00 
 LAMBO 0.020.00 
 NETX 0.1050.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS