[MHC] YoY Quarter Result on 2015-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 81,067 106,873 107,206 74,626 88,373 87,752 5,538 56.37% YoY % -24.15% -0.31% 43.66% -15.56% 0.71% 1,484.54% - Horiz. % 1,463.83% 1,929.81% 1,935.83% 1,347.53% 1,595.76% 1,584.54% 100.00%
PBT -3,951 8,488 8,835 1,219 1,977 14,831 2,836 - YoY % -146.55% -3.93% 624.77% -38.34% -86.67% 422.95% - Horiz. % -139.32% 299.29% 311.53% 42.98% 69.71% 522.95% 100.00%
Tax -1,956 -1,769 -3,019 -2,818 3,000 3,695 -37 93.67% YoY % -10.57% 41.40% -7.13% -193.93% -18.81% 10,086.49% - Horiz. % 5,286.49% 4,781.08% 8,159.46% 7,616.22% -8,108.11% -9,986.49% 100.00%
NP -5,907 6,719 5,816 -1,599 4,977 18,526 2,799 - YoY % -187.91% 15.53% 463.73% -132.13% -73.14% 561.88% - Horiz. % -211.04% 240.05% 207.79% -57.13% 177.81% 661.88% 100.00%
NP to SH -2,854 3,172 1,607 -2,461 2,973 8,000 2,793 - YoY % -189.97% 97.39% 165.30% -182.78% -62.84% 186.43% - Horiz. % -102.18% 113.57% 57.54% -88.11% 106.44% 286.43% 100.00%
Tax Rate - % 20.84 % 34.17 % 231.17 % -151.75 % -24.91 % 1.30 % - YoY % 0.00% -39.01% -85.22% 252.34% -509.19% -2,016.15% - Horiz. % 0.00% 1,603.08% 2,628.46% 17,782.31% -11,673.08% -1,916.15% 100.00%
Total Cost 86,974 100,154 101,390 76,225 83,396 69,226 2,739 77.90% YoY % -13.16% -1.22% 33.01% -8.60% 20.47% 2,427.42% - Horiz. % 3,175.39% 3,656.59% 3,701.72% 2,782.95% 3,044.76% 2,527.42% 100.00%
Net Worth 247,645 432,396 416,673 410,776 412,742 400,949 294,816 -2.86% YoY % -42.73% 3.77% 1.44% -0.48% 2.94% 36.00% - Horiz. % 84.00% 146.67% 141.33% 139.33% 140.00% 136.00% 100.00%
Dividend 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 247,645 432,396 416,673 410,776 412,742 400,949 294,816 -2.86% YoY % -42.73% 3.77% 1.44% -0.48% 2.94% 36.00% - Horiz. % 84.00% 146.67% 141.33% 139.33% 140.00% 136.00% 100.00%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -7.29 % 6.29 % 5.43 % -2.14 % 5.63 % 21.11 % 50.54 % - YoY % -215.90% 15.84% 353.74% -138.01% -73.33% -58.23% - Horiz. % -14.42% 12.45% 10.74% -4.23% 11.14% 41.77% 100.00%
ROE -1.15 % 0.73 % 0.39 % -0.60 % 0.72 % 2.00 % 0.95 % - YoY % -257.53% 87.18% 165.00% -183.33% -64.00% 110.53% - Horiz. % -121.05% 76.84% 41.05% -63.16% 75.79% 210.53% 100.00%
Per Share 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 41.25 54.38 54.55 37.97 44.96 44.65 2.82 56.35% YoY % -24.14% -0.31% 43.67% -15.55% 0.69% 1,483.33% - Horiz. % 1,462.77% 1,928.37% 1,934.40% 1,346.45% 1,594.33% 1,583.33% 100.00%
EPS -1.45 1.61 0.82 -1.25 1.51 4.07 1.42 - YoY % -190.06% 96.34% 165.60% -182.78% -62.90% 186.62% - Horiz. % -102.11% 113.38% 57.75% -88.03% 106.34% 286.62% 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 1.2600 2.2000 2.1200 2.0900 2.1000 2.0400 1.5000 -2.86% YoY % -42.73% 3.77% 1.44% -0.48% 2.94% 36.00% - Horiz. % 84.00% 146.67% 141.33% 139.33% 140.00% 136.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 196,544 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 41.25 54.38 54.55 37.97 44.96 44.65 2.82 56.35% YoY % -24.14% -0.31% 43.67% -15.55% 0.69% 1,483.33% - Horiz. % 1,462.77% 1,928.37% 1,934.40% 1,346.45% 1,594.33% 1,583.33% 100.00%
EPS -1.45 1.61 0.82 -1.25 1.51 4.07 1.42 - YoY % -190.06% 96.34% 165.60% -182.78% -62.90% 186.62% - Horiz. % -102.11% 113.38% 57.75% -88.03% 106.34% 286.62% 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 1.2600 2.2000 2.1200 2.0900 2.1000 2.0400 1.5000 -2.86% YoY % -42.73% 3.77% 1.44% -0.48% 2.94% 36.00% - Horiz. % 84.00% 146.67% 141.33% 139.33% 140.00% 136.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.6600 0.8900 0.9150 0.9000 0.9500 1.0600 1.0800 -
P/RPS 1.60 1.64 1.68 2.37 2.11 2.37 38.33 -41.09% YoY % -2.44% -2.38% -29.11% 12.32% -10.97% -93.82% - Horiz. % 4.17% 4.28% 4.38% 6.18% 5.50% 6.18% 100.00%
P/EPS -45.45 55.15 111.91 -71.88 62.80 26.04 76.00 - YoY % -182.41% -50.72% 255.69% -214.46% 141.17% -65.74% - Horiz. % -59.80% 72.57% 147.25% -94.58% 82.63% 34.26% 100.00%
EY -2.20 1.81 0.89 -1.39 1.59 3.84 1.32 - YoY % -221.55% 103.37% 164.03% -187.42% -58.59% 190.91% - Horiz. % -166.67% 137.12% 67.42% -105.30% 120.45% 290.91% 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 0.52 0.40 0.43 0.43 0.45 0.52 0.72 -5.28% YoY % 30.00% -6.98% 0.00% -4.44% -13.46% -27.78% - Horiz. % 72.22% 55.56% 59.72% 59.72% 62.50% 72.22% 100.00%
Price Multiplier on Announcement Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 23/02/17 26/02/16 17/02/15 26/02/14 26/02/13 -
Price 0.6200 0.8200 0.9500 0.9100 1.0000 1.0800 1.0400 -
P/RPS 1.50 1.51 1.74 2.40 2.22 2.42 36.91 -41.35% YoY % -0.66% -13.22% -27.50% 8.11% -8.26% -93.44% - Horiz. % 4.06% 4.09% 4.71% 6.50% 6.01% 6.56% 100.00%
P/EPS -42.70 50.81 116.19 -72.68 66.11 26.53 73.19 - YoY % -184.04% -56.27% 259.87% -209.94% 149.19% -63.75% - Horiz. % -58.34% 69.42% 158.75% -99.30% 90.33% 36.25% 100.00%
EY -2.34 1.97 0.86 -1.38 1.51 3.77 1.37 - YoY % -218.78% 129.07% 162.32% -191.39% -59.95% 175.18% - Horiz. % -170.80% 143.80% 62.77% -100.73% 110.22% 275.18% 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 0.49 0.37 0.45 0.44 0.48 0.53 0.69 -5.54% YoY % 32.43% -17.78% 2.27% -8.33% -9.43% -23.19% - Horiz. % 71.01% 53.62% 65.22% 63.77% 69.57% 76.81% 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.
Comment
MHC - 4th Qtr Results 2015.pdf 
