[MHC] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
24-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 137.83%
YoY- -72.43%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 169,477 74,457 272,598 184,846 111,742 51,532 28,089 232.51%
PBT 23,015 10,783 28,309 13,478 6,831 4,056 21,101 5.97%
Tax -5,677 -2,753 -219 -3,914 -1,749 -1,031 -2,712 63.86%
NP 17,338 8,030 28,090 9,564 5,082 3,025 18,389 -3.85%
-
NP to SH 9,717 4,739 12,281 4,281 1,800 984 18,345 -34.61%
-
Tax Rate 24.67% 25.53% 0.77% 29.04% 25.60% 25.42% 12.85% -
Total Cost 152,139 66,427 244,508 175,282 106,660 48,507 9,700 529.75%
-
Net Worth 393,088 393,088 400,851 420,604 418,638 422,569 294,816 21.20%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 4,421 4,422 4,422 - 4,422 -
Div Payout % - - 36.00% 103.30% 245.68% - 24.11% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 393,088 393,088 400,851 420,604 418,638 422,569 294,816 21.20%
NOSH 196,544 196,544 196,496 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.23% 10.78% 10.30% 5.17% 4.55% 5.87% 65.47% -
ROE 2.47% 1.21% 3.06% 1.02% 0.43% 0.23% 6.22% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 86.23 37.88 138.73 94.05 56.85 26.22 14.29 232.54%
EPS 4.94 2.41 6.25 2.18 0.92 0.50 9.33 -34.62%
DPS 0.00 0.00 2.25 2.25 2.25 0.00 2.25 -
NAPS 2.00 2.00 2.04 2.14 2.13 2.15 1.50 21.20%
Adjusted Per Share Value based on latest NOSH - 196,544
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 86.23 37.88 138.70 94.05 56.85 26.22 14.29 232.54%
EPS 4.94 2.41 6.25 2.18 0.92 0.50 9.33 -34.62%
DPS 0.00 0.00 2.25 2.25 2.25 0.00 2.25 -
NAPS 2.00 2.00 2.0395 2.14 2.13 2.15 1.50 21.20%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.15 1.17 1.06 1.01 1.08 1.03 1.08 -
P/RPS 1.33 3.09 0.76 1.07 1.90 3.93 7.56 -68.70%
P/EPS 23.26 48.52 16.96 46.37 117.93 205.73 11.57 59.49%
EY 4.30 2.06 5.90 2.16 0.85 0.49 8.64 -37.27%
DY 0.00 0.00 2.12 2.23 2.08 0.00 2.08 -
P/NAPS 0.58 0.59 0.52 0.47 0.51 0.48 0.72 -13.45%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 24/07/14 30/04/14 26/02/14 24/10/13 25/07/13 26/04/13 26/02/13 -
Price 1.15 1.17 1.08 1.05 1.07 1.03 1.04 -
P/RPS 1.33 3.09 0.78 1.12 1.88 3.93 7.28 -67.90%
P/EPS 23.26 48.52 17.28 48.21 116.83 205.73 11.14 63.58%
EY 4.30 2.06 5.79 2.07 0.86 0.49 8.97 -38.83%
DY 0.00 0.00 2.08 2.14 2.10 0.00 2.16 -
P/NAPS 0.58 0.59 0.53 0.49 0.50 0.48 0.69 -10.96%

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