[MHC] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -53.75%
YoY- -72.35%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 311,868 264,596 233,068 301,747 302,828 268,140 240,912 18.72%
PBT 29,681 11,504 -3,568 17,060 21,121 17,264 16,032 50.60%
Tax -7,589 -2,872 820 -6,725 -5,209 -3,914 -3,168 78.74%
NP 22,092 8,632 -2,748 10,335 15,912 13,350 12,864 43.26%
-
NP to SH 10,010 3,416 -908 3,958 8,558 6,430 5,876 42.49%
-
Tax Rate 25.57% 24.97% - 39.42% 24.66% 22.67% 19.76% -
Total Cost 289,776 255,964 235,816 291,412 286,916 254,790 228,048 17.26%
-
Net Worth 414,707 408,811 410,776 410,776 412,742 412,742 414,707 0.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 414,707 408,811 410,776 410,776 412,742 412,742 414,707 0.00%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.08% 3.26% -1.18% 3.43% 5.25% 4.98% 5.34% -
ROE 2.41% 0.84% -0.22% 0.96% 2.07% 1.56% 1.42% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 158.68 134.62 118.58 153.53 154.08 136.43 122.57 18.72%
EPS 5.09 1.74 -0.48 2.01 4.36 3.28 3.00 42.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.08 2.09 2.09 2.10 2.10 2.11 0.00%
Adjusted Per Share Value based on latest NOSH - 196,544
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 158.68 134.62 118.58 153.53 154.08 136.43 122.57 18.72%
EPS 5.09 1.74 -0.48 2.01 4.36 3.28 3.00 42.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.08 2.09 2.09 2.10 2.10 2.11 0.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.815 0.78 0.93 0.90 0.94 0.95 0.995 -
P/RPS 0.51 0.58 0.78 0.59 0.61 0.70 0.81 -26.47%
P/EPS 16.00 44.88 -201.31 44.69 21.59 29.04 33.28 -38.54%
EY 6.25 2.23 -0.50 2.24 4.63 3.44 3.00 62.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.44 0.43 0.45 0.45 0.47 -11.66%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 20/10/16 28/07/16 27/05/16 26/02/16 19/11/15 30/07/15 07/05/15 -
Price 0.825 0.80 0.86 0.91 0.915 0.94 0.96 -
P/RPS 0.52 0.59 0.73 0.59 0.59 0.69 0.78 -23.62%
P/EPS 16.20 46.03 -186.15 45.19 21.01 28.73 32.11 -36.54%
EY 6.17 2.17 -0.54 2.21 4.76 3.48 3.11 57.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.41 0.44 0.44 0.45 0.45 -9.07%

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