[MHC] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -32.59%
YoY- -28.87%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 28,089 30,068 28,582 28,648 33,703 35,054 35,390 -14.21%
PBT 21,101 24,321 23,204 25,148 36,701 38,441 38,414 -32.80%
Tax -2,712 -3,566 -3,464 -3,780 -4,972 -4,990 -5,290 -35.81%
NP 18,389 20,754 19,740 21,368 31,729 33,450 33,124 -32.33%
-
NP to SH 18,345 20,704 19,690 21,312 31,617 33,321 32,986 -32.25%
-
Tax Rate 12.85% 14.66% 14.93% 15.03% 13.55% 12.98% 13.77% -
Total Cost 9,700 9,313 8,842 7,280 1,974 1,604 2,266 162.47%
-
Net Worth 294,816 286,954 282,180 280,421 275,183 268,161 259,677 8.78%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,422 5,896 6,317 - 4,703 6,271 9,404 -39.39%
Div Payout % 24.11% 28.48% 32.08% - 14.88% 18.82% 28.51% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 294,816 286,954 282,180 280,421 275,183 268,161 259,677 8.78%
NOSH 196,544 196,544 140,388 140,210 140,399 140,398 140,365 25.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 65.47% 69.03% 69.06% 74.59% 94.14% 95.42% 93.60% -
ROE 6.22% 7.22% 6.98% 7.60% 11.49% 12.43% 12.70% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.29 15.30 20.36 20.43 24.01 24.97 25.21 -31.39%
EPS 9.33 10.53 14.02 15.20 16.09 23.73 23.50 -45.83%
DPS 2.25 3.00 4.50 0.00 3.35 4.47 6.70 -51.52%
NAPS 1.50 1.46 2.01 2.00 1.96 1.91 1.85 -12.99%
Adjusted Per Share Value based on latest NOSH - 140,210
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.29 15.30 14.54 14.58 17.15 17.84 18.01 -14.23%
EPS 9.33 10.53 10.02 10.84 16.09 16.95 16.78 -32.26%
DPS 2.25 3.00 3.21 0.00 2.39 3.19 4.78 -39.35%
NAPS 1.50 1.46 1.4357 1.4268 1.4001 1.3644 1.3212 8.78%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.08 1.13 1.24 1.21 0.92 0.75 0.95 -
P/RPS 7.56 7.39 6.09 5.92 3.83 3.00 3.77 58.68%
P/EPS 11.57 10.73 8.84 7.96 4.09 3.16 4.04 101.02%
EY 8.64 9.32 11.31 12.56 24.48 31.64 24.74 -50.24%
DY 2.08 2.65 3.63 0.00 3.64 5.96 7.05 -55.51%
P/NAPS 0.72 0.77 0.62 0.61 0.47 0.39 0.51 25.71%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 29/10/12 26/07/12 26/04/12 28/02/12 27/10/11 03/08/11 -
Price 1.04 1.10 1.31 1.35 1.00 0.89 0.89 -
P/RPS 7.28 7.19 6.43 6.61 4.17 3.56 3.53 61.66%
P/EPS 11.14 10.44 9.34 8.88 4.44 3.75 3.79 104.52%
EY 8.97 9.58 10.71 11.26 22.52 26.67 26.40 -51.14%
DY 2.16 2.73 3.44 0.00 3.35 5.02 7.53 -56.34%
P/NAPS 0.69 0.75 0.65 0.68 0.51 0.47 0.48 27.23%

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