[MHC] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
30-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 16.73%
YoY- 164.96%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 134,070 60,228 338,300 249,927 169,477 74,457 272,598 -37.77%
PBT 8,632 4,008 30,079 28,102 23,015 10,783 28,309 -54.79%
Tax -1,957 -792 -3,872 -6,872 -5,677 -2,753 -219 332.35%
NP 6,675 3,216 26,207 21,230 17,338 8,030 28,090 -61.73%
-
NP to SH 3,215 1,469 14,317 11,343 9,717 4,739 12,281 -59.17%
-
Tax Rate 22.67% 19.76% 12.87% 24.45% 24.67% 25.53% 0.77% -
Total Cost 127,395 57,012 312,093 228,697 152,139 66,427 244,508 -35.32%
-
Net Worth 412,742 414,707 412,742 393,088 393,088 393,088 400,851 1.97%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 4,421 -
Div Payout % - - - - - - 36.00% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 412,742 414,707 412,742 393,088 393,088 393,088 400,851 1.97%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,496 0.01%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.98% 5.34% 7.75% 8.49% 10.23% 10.78% 10.30% -
ROE 0.78% 0.35% 3.47% 2.89% 2.47% 1.21% 3.06% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 68.21 30.64 172.12 127.16 86.23 37.88 138.73 -37.78%
EPS 1.64 0.75 7.28 5.77 4.94 2.41 6.25 -59.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.25 -
NAPS 2.10 2.11 2.10 2.00 2.00 2.00 2.04 1.95%
Adjusted Per Share Value based on latest NOSH - 196,544
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 68.21 30.64 172.12 127.16 86.23 37.88 138.70 -37.77%
EPS 1.64 0.75 7.28 5.77 4.94 2.41 6.25 -59.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.25 -
NAPS 2.10 2.11 2.10 2.00 2.00 2.00 2.0395 1.97%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.95 0.995 0.95 1.07 1.15 1.17 1.06 -
P/RPS 1.39 3.25 0.55 0.84 1.33 3.09 0.76 49.72%
P/EPS 58.08 133.13 13.04 18.54 23.26 48.52 16.96 127.70%
EY 1.72 0.75 7.67 5.39 4.30 2.06 5.90 -56.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.12 -
P/NAPS 0.45 0.47 0.45 0.54 0.58 0.59 0.52 -9.21%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/07/15 07/05/15 17/02/15 30/10/14 24/07/14 30/04/14 26/02/14 -
Price 0.94 0.96 1.00 1.07 1.15 1.17 1.08 -
P/RPS 1.38 3.13 0.58 0.84 1.33 3.09 0.78 46.43%
P/EPS 57.47 128.44 13.73 18.54 23.26 48.52 17.28 123.29%
EY 1.74 0.78 7.28 5.39 4.30 2.06 5.79 -55.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.08 -
P/NAPS 0.45 0.45 0.48 0.54 0.58 0.59 0.53 -10.36%

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