[MHC] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
28-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 476.21%
YoY- -46.87%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 361,788 341,097 311,868 264,596 233,068 301,747 302,828 12.57%
PBT 46,748 31,095 29,681 11,504 -3,568 17,060 21,121 69.75%
Tax -13,972 -8,711 -7,589 -2,872 820 -6,725 -5,209 92.93%
NP 32,776 22,384 22,092 8,632 -2,748 10,335 15,912 61.81%
-
NP to SH 14,708 9,105 10,010 3,416 -908 3,958 8,558 43.43%
-
Tax Rate 29.89% 28.01% 25.57% 24.97% - 39.42% 24.66% -
Total Cost 329,012 318,713 289,776 255,964 235,816 291,412 286,916 9.54%
-
Net Worth 393,088 416,673 414,707 408,811 410,776 410,776 412,742 -3.19%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 393,088 416,673 414,707 408,811 410,776 410,776 412,742 -3.19%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 9.06% 6.56% 7.08% 3.26% -1.18% 3.43% 5.25% -
ROE 3.74% 2.19% 2.41% 0.84% -0.22% 0.96% 2.07% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 184.07 173.55 158.68 134.62 118.58 153.53 154.08 12.57%
EPS 7.48 4.63 5.09 1.74 -0.48 2.01 4.36 43.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.12 2.11 2.08 2.09 2.09 2.10 -3.19%
Adjusted Per Share Value based on latest NOSH - 196,544
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 184.07 173.55 158.68 134.62 118.58 153.53 154.08 12.57%
EPS 7.48 4.63 5.09 1.74 -0.48 2.01 4.36 43.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.12 2.11 2.08 2.09 2.09 2.10 -3.19%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.895 0.915 0.815 0.78 0.93 0.90 0.94 -
P/RPS 0.49 0.53 0.51 0.58 0.78 0.59 0.61 -13.57%
P/EPS 11.96 19.75 16.00 44.88 -201.31 44.69 21.59 -32.52%
EY 8.36 5.06 6.25 2.23 -0.50 2.24 4.63 48.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.39 0.38 0.44 0.43 0.45 0.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 18/05/17 23/02/17 20/10/16 28/07/16 27/05/16 26/02/16 19/11/15 -
Price 0.895 0.95 0.825 0.80 0.86 0.91 0.915 -
P/RPS 0.49 0.55 0.52 0.59 0.73 0.59 0.59 -11.63%
P/EPS 11.96 20.51 16.20 46.03 -186.15 45.19 21.01 -31.29%
EY 8.36 4.88 6.17 2.17 -0.54 2.21 4.76 45.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.39 0.38 0.41 0.44 0.44 1.50%

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