[MHC] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -11.39%
YoY- -41.98%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 246,461 223,484 206,128 28,089 30,068 28,582 28,648 319.30%
PBT 17,970 13,662 16,224 21,101 24,321 23,204 25,148 -20.05%
Tax -5,218 -3,498 -4,124 -2,712 -3,566 -3,464 -3,780 23.95%
NP 12,752 10,164 12,100 18,389 20,754 19,740 21,368 -29.09%
-
NP to SH 5,708 3,600 3,936 18,345 20,704 19,690 21,312 -58.41%
-
Tax Rate 29.04% 25.60% 25.42% 12.85% 14.66% 14.93% 15.03% -
Total Cost 233,709 213,320 194,028 9,700 9,313 8,842 7,280 907.96%
-
Net Worth 420,604 418,638 422,569 294,816 286,954 282,180 280,421 30.99%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 5,896 8,844 - 4,422 5,896 6,317 - -
Div Payout % 103.30% 245.68% - 24.11% 28.48% 32.08% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 420,604 418,638 422,569 294,816 286,954 282,180 280,421 30.99%
NOSH 196,544 196,544 196,544 196,544 196,544 140,388 140,210 25.22%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.17% 4.55% 5.87% 65.47% 69.03% 69.06% 74.59% -
ROE 1.36% 0.86% 0.93% 6.22% 7.22% 6.98% 7.60% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 125.40 113.71 104.88 14.29 15.30 20.36 20.43 234.86%
EPS 2.91 1.84 2.00 9.33 10.53 14.02 15.20 -66.74%
DPS 3.00 4.50 0.00 2.25 3.00 4.50 0.00 -
NAPS 2.14 2.13 2.15 1.50 1.46 2.01 2.00 4.60%
Adjusted Per Share Value based on latest NOSH - 196,544
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 125.40 113.71 104.88 14.29 15.30 14.54 14.58 319.23%
EPS 2.91 1.84 2.00 9.33 10.53 10.02 10.84 -58.35%
DPS 3.00 4.50 0.00 2.25 3.00 3.21 0.00 -
NAPS 2.14 2.13 2.15 1.50 1.46 1.4357 1.4268 30.99%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.01 1.08 1.03 1.08 1.13 1.24 1.21 -
P/RPS 0.81 0.95 0.98 7.56 7.39 6.09 5.92 -73.41%
P/EPS 34.78 58.96 51.43 11.57 10.73 8.84 7.96 167.02%
EY 2.88 1.70 1.94 8.64 9.32 11.31 12.56 -62.50%
DY 2.97 4.17 0.00 2.08 2.65 3.63 0.00 -
P/NAPS 0.47 0.51 0.48 0.72 0.77 0.62 0.61 -15.94%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 24/10/13 25/07/13 26/04/13 26/02/13 29/10/12 26/07/12 26/04/12 -
Price 1.05 1.07 1.03 1.04 1.10 1.31 1.35 -
P/RPS 0.84 0.94 0.98 7.28 7.19 6.43 6.61 -74.69%
P/EPS 36.15 58.42 51.43 11.14 10.44 9.34 8.88 154.73%
EY 2.77 1.71 1.94 8.97 9.58 10.71 11.26 -60.70%
DY 2.86 4.21 0.00 2.16 2.73 3.44 0.00 -
P/NAPS 0.49 0.50 0.48 0.69 0.75 0.65 0.68 -19.60%

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