[MHC] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -83.15%
YoY- -28.87%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 28,089 22,551 14,291 7,162 33,703 26,291 17,695 35.88%
PBT 21,101 18,241 11,602 6,287 36,701 28,831 19,207 6.44%
Tax -2,712 -2,675 -1,732 -945 -4,972 -3,743 -2,645 1.67%
NP 18,389 15,566 9,870 5,342 31,729 25,088 16,562 7.19%
-
NP to SH 18,345 15,528 9,845 5,328 31,617 24,991 16,493 7.31%
-
Tax Rate 12.85% 14.66% 14.93% 15.03% 13.55% 12.98% 13.77% -
Total Cost 9,700 6,985 4,421 1,820 1,974 1,203 1,133 315.78%
-
Net Worth 294,816 286,954 282,180 280,421 275,183 268,161 259,677 8.78%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,422 4,422 3,158 - 4,703 4,703 4,702 -3.99%
Div Payout % 24.11% 28.48% 32.08% - 14.88% 18.82% 28.51% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 294,816 286,954 282,180 280,421 275,183 268,161 259,677 8.78%
NOSH 196,544 196,544 140,388 140,210 140,399 140,398 140,365 25.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 65.47% 69.03% 69.06% 74.59% 94.14% 95.42% 93.60% -
ROE 6.22% 5.41% 3.49% 1.90% 11.49% 9.32% 6.35% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.29 11.47 10.18 5.11 24.01 18.73 12.61 8.65%
EPS 9.33 7.90 7.01 3.80 16.09 17.80 11.75 -14.19%
DPS 2.25 2.25 2.25 0.00 3.35 3.35 3.35 -23.21%
NAPS 1.50 1.46 2.01 2.00 1.96 1.91 1.85 -12.99%
Adjusted Per Share Value based on latest NOSH - 140,210
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.29 11.47 7.27 3.64 17.15 13.38 9.00 35.90%
EPS 9.33 7.90 5.01 2.71 16.09 12.72 8.39 7.30%
DPS 2.25 2.25 1.61 0.00 2.39 2.39 2.39 -3.92%
NAPS 1.50 1.46 1.4357 1.4268 1.4001 1.3644 1.3212 8.78%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.08 1.13 1.24 1.21 0.92 0.75 0.95 -
P/RPS 7.56 9.85 12.18 23.69 3.83 4.01 7.54 0.17%
P/EPS 11.57 14.30 17.68 31.84 4.09 4.21 8.09 26.79%
EY 8.64 6.99 5.66 3.14 24.48 23.73 12.37 -21.19%
DY 2.08 1.99 1.81 0.00 3.64 4.47 3.53 -29.60%
P/NAPS 0.72 0.77 0.62 0.61 0.47 0.39 0.51 25.71%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 29/10/12 26/07/12 26/04/12 28/02/12 27/10/11 03/08/11 -
Price 1.04 1.10 1.31 1.35 1.00 0.89 0.89 -
P/RPS 7.28 9.59 12.87 26.43 4.17 4.75 7.06 2.05%
P/EPS 11.14 13.92 18.68 35.53 4.44 5.00 7.57 29.22%
EY 8.97 7.18 5.35 2.81 22.52 20.00 13.20 -22.61%
DY 2.16 2.05 1.72 0.00 3.35 3.76 3.76 -30.77%
P/NAPS 0.69 0.75 0.65 0.68 0.51 0.47 0.48 27.23%

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