[MHC] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
25-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 82.93%
YoY- -81.72%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 74,457 272,598 184,846 111,742 51,532 28,089 22,551 121.89%
PBT 10,783 28,309 13,478 6,831 4,056 21,101 18,241 -29.58%
Tax -2,753 -219 -3,914 -1,749 -1,031 -2,712 -2,675 1.93%
NP 8,030 28,090 9,564 5,082 3,025 18,389 15,566 -35.70%
-
NP to SH 4,739 12,281 4,281 1,800 984 18,345 15,528 -54.70%
-
Tax Rate 25.53% 0.77% 29.04% 25.60% 25.42% 12.85% 14.66% -
Total Cost 66,427 244,508 175,282 106,660 48,507 9,700 6,985 349.48%
-
Net Worth 393,088 400,851 420,604 418,638 422,569 294,816 286,954 23.36%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 4,421 4,422 4,422 - 4,422 4,422 -
Div Payout % - 36.00% 103.30% 245.68% - 24.11% 28.48% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 393,088 400,851 420,604 418,638 422,569 294,816 286,954 23.36%
NOSH 196,544 196,496 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.78% 10.30% 5.17% 4.55% 5.87% 65.47% 69.03% -
ROE 1.21% 3.06% 1.02% 0.43% 0.23% 6.22% 5.41% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 37.88 138.73 94.05 56.85 26.22 14.29 11.47 121.92%
EPS 2.41 6.25 2.18 0.92 0.50 9.33 7.90 -54.71%
DPS 0.00 2.25 2.25 2.25 0.00 2.25 2.25 -
NAPS 2.00 2.04 2.14 2.13 2.15 1.50 1.46 23.36%
Adjusted Per Share Value based on latest NOSH - 196,544
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 37.88 138.70 94.05 56.85 26.22 14.29 11.47 121.92%
EPS 2.41 6.25 2.18 0.92 0.50 9.33 7.90 -54.71%
DPS 0.00 2.25 2.25 2.25 0.00 2.25 2.25 -
NAPS 2.00 2.0395 2.14 2.13 2.15 1.50 1.46 23.36%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.17 1.06 1.01 1.08 1.03 1.08 1.13 -
P/RPS 3.09 0.76 1.07 1.90 3.93 7.56 9.85 -53.86%
P/EPS 48.52 16.96 46.37 117.93 205.73 11.57 14.30 125.96%
EY 2.06 5.90 2.16 0.85 0.49 8.64 6.99 -55.74%
DY 0.00 2.12 2.23 2.08 0.00 2.08 1.99 -
P/NAPS 0.59 0.52 0.47 0.51 0.48 0.72 0.77 -16.27%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/04/14 26/02/14 24/10/13 25/07/13 26/04/13 26/02/13 29/10/12 -
Price 1.17 1.08 1.05 1.07 1.03 1.04 1.10 -
P/RPS 3.09 0.78 1.12 1.88 3.93 7.28 9.59 -53.03%
P/EPS 48.52 17.28 48.21 116.83 205.73 11.14 13.92 130.06%
EY 2.06 5.79 2.07 0.86 0.49 8.97 7.18 -56.53%
DY 0.00 2.08 2.14 2.10 0.00 2.16 2.05 -
P/NAPS 0.59 0.53 0.49 0.50 0.48 0.69 0.75 -14.79%

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