Highlights

[MHC] YoY Quarter Result on 2016-12-31 [#4]

Stock [MHC]: MHC PLANTATIONS BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -72.29%    YoY -     165.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 85,744 81,067 106,873 107,206 74,626 88,373 87,752 -0.38%
  YoY % 5.77% -24.15% -0.31% 43.66% -15.56% 0.71% -
  Horiz. % 97.71% 92.38% 121.79% 122.17% 85.04% 100.71% 100.00%
PBT 2,993 -3,951 8,488 8,835 1,219 1,977 14,831 -23.40%
  YoY % 175.75% -146.55% -3.93% 624.77% -38.34% -86.67% -
  Horiz. % 20.18% -26.64% 57.23% 59.57% 8.22% 13.33% 100.00%
Tax -3,541 -1,956 -1,769 -3,019 -2,818 3,000 3,695 -
  YoY % -81.03% -10.57% 41.40% -7.13% -193.93% -18.81% -
  Horiz. % -95.83% -52.94% -47.88% -81.71% -76.27% 81.19% 100.00%
NP -548 -5,907 6,719 5,816 -1,599 4,977 18,526 -
  YoY % 90.72% -187.91% 15.53% 463.73% -132.13% -73.14% -
  Horiz. % -2.96% -31.88% 36.27% 31.39% -8.63% 26.86% 100.00%
NP to SH 55 -2,854 3,172 1,607 -2,461 2,973 8,000 -56.38%
  YoY % 101.93% -189.97% 97.39% 165.30% -182.78% -62.84% -
  Horiz. % 0.69% -35.68% 39.65% 20.09% -30.76% 37.16% 100.00%
Tax Rate 118.31 % - % 20.84 % 34.17 % 231.17 % -151.75 % -24.91 % -
  YoY % 0.00% 0.00% -39.01% -85.22% 252.34% -509.19% -
  Horiz. % -474.95% 0.00% -83.66% -137.17% -928.02% 609.19% 100.00%
Total Cost 86,292 86,974 100,154 101,390 76,225 83,396 69,226 3.74%
  YoY % -0.78% -13.16% -1.22% 33.01% -8.60% 20.47% -
  Horiz. % 124.65% 125.64% 144.68% 146.46% 110.11% 120.47% 100.00%
Net Worth 247,645 247,645 432,396 416,673 410,776 412,742 400,949 -7.71%
  YoY % 0.00% -42.73% 3.77% 1.44% -0.48% 2.94% -
  Horiz. % 61.76% 61.76% 107.84% 103.92% 102.45% 102.94% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 247,645 247,645 432,396 416,673 410,776 412,742 400,949 -7.71%
  YoY % 0.00% -42.73% 3.77% 1.44% -0.48% 2.94% -
  Horiz. % 61.76% 61.76% 107.84% 103.92% 102.45% 102.94% 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -0.64 % -7.29 % 6.29 % 5.43 % -2.14 % 5.63 % 21.11 % -
  YoY % 91.22% -215.90% 15.84% 353.74% -138.01% -73.33% -
  Horiz. % -3.03% -34.53% 29.80% 25.72% -10.14% 26.67% 100.00%
ROE 0.02 % -1.15 % 0.73 % 0.39 % -0.60 % 0.72 % 2.00 % -53.57%
  YoY % 101.74% -257.53% 87.18% 165.00% -183.33% -64.00% -
  Horiz. % 1.00% -57.50% 36.50% 19.50% -30.00% 36.00% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 43.63 41.25 54.38 54.55 37.97 44.96 44.65 -0.38%
  YoY % 5.77% -24.14% -0.31% 43.67% -15.55% 0.69% -
  Horiz. % 97.72% 92.39% 121.79% 122.17% 85.04% 100.69% 100.00%
EPS 0.03 -1.45 1.61 0.82 -1.25 1.51 4.07 -55.87%
  YoY % 102.07% -190.06% 96.34% 165.60% -182.78% -62.90% -
  Horiz. % 0.74% -35.63% 39.56% 20.15% -30.71% 37.10% 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 1.2600 2.2000 2.1200 2.0900 2.1000 2.0400 -7.71%
  YoY % 0.00% -42.73% 3.77% 1.44% -0.48% 2.94% -
  Horiz. % 61.76% 61.76% 107.84% 103.92% 102.45% 102.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 196,544
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 43.63 41.25 54.38 54.55 37.97 44.96 44.65 -0.38%
  YoY % 5.77% -24.14% -0.31% 43.67% -15.55% 0.69% -
  Horiz. % 97.72% 92.39% 121.79% 122.17% 85.04% 100.69% 100.00%
EPS 0.03 -1.45 1.61 0.82 -1.25 1.51 4.07 -55.87%
  YoY % 102.07% -190.06% 96.34% 165.60% -182.78% -62.90% -
  Horiz. % 0.74% -35.63% 39.56% 20.15% -30.71% 37.10% 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 1.2600 2.2000 2.1200 2.0900 2.1000 2.0400 -7.71%
  YoY % 0.00% -42.73% 3.77% 1.44% -0.48% 2.94% -
  Horiz. % 61.76% 61.76% 107.84% 103.92% 102.45% 102.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.7450 0.6600 0.8900 0.9150 0.9000 0.9500 1.0600 -
P/RPS 1.71 1.60 1.64 1.68 2.37 2.11 2.37 -5.29%
  YoY % 6.88% -2.44% -2.38% -29.11% 12.32% -10.97% -
  Horiz. % 72.15% 67.51% 69.20% 70.89% 100.00% 89.03% 100.00%
P/EPS 2,662.28 -45.45 55.15 111.91 -71.88 62.80 26.04 116.16%
  YoY % 5,957.60% -182.41% -50.72% 255.69% -214.46% 141.17% -
  Horiz. % 10,223.81% -174.54% 211.79% 429.76% -276.04% 241.17% 100.00%
EY 0.04 -2.20 1.81 0.89 -1.39 1.59 3.84 -53.25%
  YoY % 101.82% -221.55% 103.37% 164.03% -187.42% -58.59% -
  Horiz. % 1.04% -57.29% 47.14% 23.18% -36.20% 41.41% 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 0.59 0.52 0.40 0.43 0.43 0.45 0.52 2.13%
  YoY % 13.46% 30.00% -6.98% 0.00% -4.44% -13.46% -
  Horiz. % 113.46% 100.00% 76.92% 82.69% 82.69% 86.54% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 24/03/20 26/02/19 27/02/18 23/02/17 26/02/16 17/02/15 26/02/14 -
Price 0.3200 0.6200 0.8200 0.9500 0.9100 1.0000 1.0800 -
P/RPS 0.73 1.50 1.51 1.74 2.40 2.22 2.42 -18.10%
  YoY % -51.33% -0.66% -13.22% -27.50% 8.11% -8.26% -
  Horiz. % 30.17% 61.98% 62.40% 71.90% 99.17% 91.74% 100.00%
P/EPS 1,143.53 -42.70 50.81 116.19 -72.68 66.11 26.53 87.19%
  YoY % 2,778.06% -184.04% -56.27% 259.87% -209.94% 149.19% -
  Horiz. % 4,310.33% -160.95% 191.52% 437.96% -273.95% 249.19% 100.00%
EY 0.09 -2.34 1.97 0.86 -1.38 1.51 3.77 -46.32%
  YoY % 103.85% -218.78% 129.07% 162.32% -191.39% -59.95% -
  Horiz. % 2.39% -62.07% 52.25% 22.81% -36.60% 40.05% 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 0.25 0.49 0.37 0.45 0.44 0.48 0.53 -11.77%
  YoY % -48.98% 32.43% -17.78% 2.27% -8.33% -9.43% -
  Horiz. % 47.17% 92.45% 69.81% 84.91% 83.02% 90.57% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

327  588  582 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.175+0.055 
 LUSTER 0.22-0.025 
 CNI 0.215+0.02 
 FOCUS-WD 0.010.00 
 BJCORP 0.40-0.03 
 DNEX 0.82+0.005 
 PERMAJU 0.18-0.01 
 FOCUS 0.405-0.055 
 KTG 0.245-0.015 
 LUSTER-WA 0.125-0.03 

FEATURED POSTS

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