[MHC] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -78.54%
YoY- -81.53%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 272,598 246,461 223,484 206,128 28,089 30,068 28,582 347.88%
PBT 28,309 17,970 13,662 16,224 21,101 24,321 23,204 14.13%
Tax -219 -5,218 -3,498 -4,124 -2,712 -3,566 -3,464 -84.04%
NP 28,090 12,752 10,164 12,100 18,389 20,754 19,740 26.43%
-
NP to SH 12,281 5,708 3,600 3,936 18,345 20,704 19,690 -26.93%
-
Tax Rate 0.77% 29.04% 25.60% 25.42% 12.85% 14.66% 14.93% -
Total Cost 244,508 233,709 213,320 194,028 9,700 9,313 8,842 808.94%
-
Net Worth 400,851 420,604 418,638 422,569 294,816 286,954 282,180 26.28%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 4,421 5,896 8,844 - 4,422 5,896 6,317 -21.12%
Div Payout % 36.00% 103.30% 245.68% - 24.11% 28.48% 32.08% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 400,851 420,604 418,638 422,569 294,816 286,954 282,180 26.28%
NOSH 196,496 196,544 196,544 196,544 196,544 196,544 140,388 25.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.30% 5.17% 4.55% 5.87% 65.47% 69.03% 69.06% -
ROE 3.06% 1.36% 0.86% 0.93% 6.22% 7.22% 6.98% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 138.73 125.40 113.71 104.88 14.29 15.30 20.36 258.15%
EPS 6.25 2.91 1.84 2.00 9.33 10.53 14.02 -41.55%
DPS 2.25 3.00 4.50 0.00 2.25 3.00 4.50 -36.92%
NAPS 2.04 2.14 2.13 2.15 1.50 1.46 2.01 0.98%
Adjusted Per Share Value based on latest NOSH - 196,544
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 138.70 125.40 113.71 104.88 14.29 15.30 14.54 347.94%
EPS 6.25 2.91 1.84 2.00 9.33 10.53 10.02 -26.93%
DPS 2.25 3.00 4.50 0.00 2.25 3.00 3.21 -21.04%
NAPS 2.0395 2.14 2.13 2.15 1.50 1.46 1.4357 26.28%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.06 1.01 1.08 1.03 1.08 1.13 1.24 -
P/RPS 0.76 0.81 0.95 0.98 7.56 7.39 6.09 -74.93%
P/EPS 16.96 34.78 58.96 51.43 11.57 10.73 8.84 54.21%
EY 5.90 2.88 1.70 1.94 8.64 9.32 11.31 -35.12%
DY 2.12 2.97 4.17 0.00 2.08 2.65 3.63 -30.06%
P/NAPS 0.52 0.47 0.51 0.48 0.72 0.77 0.62 -11.03%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 24/10/13 25/07/13 26/04/13 26/02/13 29/10/12 26/07/12 -
Price 1.08 1.05 1.07 1.03 1.04 1.10 1.31 -
P/RPS 0.78 0.84 0.94 0.98 7.28 7.19 6.43 -75.40%
P/EPS 17.28 36.15 58.42 51.43 11.14 10.44 9.34 50.53%
EY 5.79 2.77 1.71 1.94 8.97 9.58 10.71 -33.56%
DY 2.08 2.86 4.21 0.00 2.16 2.73 3.44 -28.42%
P/NAPS 0.53 0.49 0.50 0.48 0.69 0.75 0.65 -12.68%

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