[MHC] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
20-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 193.05%
YoY- 16.97%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 373,472 361,788 341,097 311,868 264,596 233,068 301,747 15.29%
PBT 55,182 46,748 31,095 29,681 11,504 -3,568 17,060 118.87%
Tax -13,428 -13,972 -8,711 -7,589 -2,872 820 -6,725 58.63%
NP 41,754 32,776 22,384 22,092 8,632 -2,748 10,335 153.87%
-
NP to SH 18,294 14,708 9,105 10,010 3,416 -908 3,958 177.73%
-
Tax Rate 24.33% 29.89% 28.01% 25.57% 24.97% - 39.42% -
Total Cost 331,718 329,012 318,713 289,776 255,964 235,816 291,412 9.02%
-
Net Worth 422,569 393,088 416,673 414,707 408,811 410,776 410,776 1.90%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 5,896 - - - - - - -
Div Payout % 32.23% - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 422,569 393,088 416,673 414,707 408,811 410,776 410,776 1.90%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 11.18% 9.06% 6.56% 7.08% 3.26% -1.18% 3.43% -
ROE 4.33% 3.74% 2.19% 2.41% 0.84% -0.22% 0.96% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 190.02 184.07 173.55 158.68 134.62 118.58 153.53 15.29%
EPS 9.30 7.48 4.63 5.09 1.74 -0.48 2.01 177.92%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.00 2.12 2.11 2.08 2.09 2.09 1.90%
Adjusted Per Share Value based on latest NOSH - 196,544
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 190.02 184.07 173.55 158.68 134.62 118.58 153.53 15.29%
EPS 9.30 7.48 4.63 5.09 1.74 -0.48 2.01 177.92%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.00 2.12 2.11 2.08 2.09 2.09 1.90%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.855 0.895 0.915 0.815 0.78 0.93 0.90 -
P/RPS 0.45 0.49 0.53 0.51 0.58 0.78 0.59 -16.53%
P/EPS 9.19 11.96 19.75 16.00 44.88 -201.31 44.69 -65.19%
EY 10.89 8.36 5.06 6.25 2.23 -0.50 2.24 187.25%
DY 3.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.43 0.39 0.38 0.44 0.43 -4.71%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 10/08/17 18/05/17 23/02/17 20/10/16 28/07/16 27/05/16 26/02/16 -
Price 0.89 0.895 0.95 0.825 0.80 0.86 0.91 -
P/RPS 0.47 0.49 0.55 0.52 0.59 0.73 0.59 -14.07%
P/EPS 9.56 11.96 20.51 16.20 46.03 -186.15 45.19 -64.52%
EY 10.46 8.36 4.88 6.17 2.17 -0.54 2.21 182.16%
DY 3.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.45 0.39 0.38 0.41 0.44 -4.60%

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