[MHC] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
30-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 54.35%
YoY- 381.61%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 338,300 333,236 338,954 297,828 272,598 246,461 223,484 31.73%
PBT 30,079 37,469 46,030 43,132 28,309 17,970 13,662 68.99%
Tax -3,872 -9,162 -11,354 -11,012 -219 -5,218 -3,498 6.98%
NP 26,207 28,306 34,676 32,120 28,090 12,752 10,164 87.70%
-
NP to SH 14,317 15,124 19,434 18,956 12,281 5,708 3,600 150.38%
-
Tax Rate 12.87% 24.45% 24.67% 25.53% 0.77% 29.04% 25.60% -
Total Cost 312,093 304,929 304,278 265,708 244,508 233,709 213,320 28.78%
-
Net Worth 412,742 393,088 393,088 393,088 400,851 420,604 418,638 -0.93%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 4,421 5,896 8,844 -
Div Payout % - - - - 36.00% 103.30% 245.68% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 412,742 393,088 393,088 393,088 400,851 420,604 418,638 -0.93%
NOSH 196,544 196,544 196,544 196,544 196,496 196,544 196,544 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.75% 8.49% 10.23% 10.78% 10.30% 5.17% 4.55% -
ROE 3.47% 3.85% 4.94% 4.82% 3.06% 1.36% 0.86% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 172.12 169.55 172.46 151.53 138.73 125.40 113.71 31.73%
EPS 7.28 7.69 9.88 9.64 6.25 2.91 1.84 149.52%
DPS 0.00 0.00 0.00 0.00 2.25 3.00 4.50 -
NAPS 2.10 2.00 2.00 2.00 2.04 2.14 2.13 -0.93%
Adjusted Per Share Value based on latest NOSH - 196,544
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 172.12 169.55 172.46 151.53 138.70 125.40 113.71 31.73%
EPS 7.28 7.69 9.88 9.64 6.25 2.91 1.84 149.52%
DPS 0.00 0.00 0.00 0.00 2.25 3.00 4.50 -
NAPS 2.10 2.00 2.00 2.00 2.0395 2.14 2.13 -0.93%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.95 1.07 1.15 1.17 1.06 1.01 1.08 -
P/RPS 0.55 0.63 0.67 0.77 0.76 0.81 0.95 -30.46%
P/EPS 13.04 13.91 11.63 12.13 16.96 34.78 58.96 -63.32%
EY 7.67 7.19 8.60 8.24 5.90 2.88 1.70 172.29%
DY 0.00 0.00 0.00 0.00 2.12 2.97 4.17 -
P/NAPS 0.45 0.54 0.58 0.59 0.52 0.47 0.51 -7.98%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 30/10/14 24/07/14 30/04/14 26/02/14 24/10/13 25/07/13 -
Price 1.00 1.07 1.15 1.17 1.08 1.05 1.07 -
P/RPS 0.58 0.63 0.67 0.77 0.78 0.84 0.94 -27.45%
P/EPS 13.73 13.91 11.63 12.13 17.28 36.15 58.42 -61.81%
EY 7.28 7.19 8.60 8.24 5.79 2.77 1.71 161.98%
DY 0.00 0.00 0.00 0.00 2.08 2.86 4.21 -
P/NAPS 0.48 0.54 0.58 0.59 0.53 0.49 0.50 -2.67%

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