[MHC] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -105.74%
YoY- -115.45%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 341,097 233,901 132,298 58,267 301,747 227,121 134,070 85.83%
PBT 31,095 22,261 5,752 -892 17,060 15,841 8,632 134.08%
Tax -8,711 -5,692 -1,436 205 -6,725 -3,907 -1,957 169.37%
NP 22,384 16,569 4,316 -687 10,335 11,934 6,675 123.21%
-
NP to SH 9,105 7,508 1,708 -227 3,958 6,419 3,215 99.53%
-
Tax Rate 28.01% 25.57% 24.97% - 39.42% 24.66% 22.67% -
Total Cost 318,713 217,332 127,982 58,954 291,412 215,187 127,395 83.77%
-
Net Worth 416,673 414,707 408,811 410,776 410,776 412,742 412,742 0.63%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 416,673 414,707 408,811 410,776 410,776 412,742 412,742 0.63%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.56% 7.08% 3.26% -1.18% 3.43% 5.25% 4.98% -
ROE 2.19% 1.81% 0.42% -0.06% 0.96% 1.56% 0.78% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 173.55 119.01 67.31 29.65 153.53 115.56 68.21 85.84%
EPS 4.63 3.82 0.87 -0.12 2.01 3.27 1.64 99.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.11 2.08 2.09 2.09 2.10 2.10 0.63%
Adjusted Per Share Value based on latest NOSH - 196,544
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 173.55 119.01 67.31 29.65 153.53 115.56 68.21 85.84%
EPS 4.63 3.82 0.87 -0.12 2.01 3.27 1.64 99.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.11 2.08 2.09 2.09 2.10 2.10 0.63%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.915 0.815 0.78 0.93 0.90 0.94 0.95 -
P/RPS 0.53 0.68 1.16 3.14 0.59 0.81 1.39 -47.26%
P/EPS 19.75 21.34 89.76 -805.22 44.69 28.78 58.08 -51.12%
EY 5.06 4.69 1.11 -0.12 2.24 3.47 1.72 104.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.38 0.44 0.43 0.45 0.45 -2.97%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 20/10/16 28/07/16 27/05/16 26/02/16 19/11/15 30/07/15 -
Price 0.95 0.825 0.80 0.86 0.91 0.915 0.94 -
P/RPS 0.55 0.69 1.19 2.90 0.59 0.79 1.38 -45.69%
P/EPS 20.51 21.60 92.06 -744.62 45.19 28.02 57.47 -49.52%
EY 4.88 4.63 1.09 -0.13 2.21 3.57 1.74 98.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.39 0.38 0.41 0.44 0.44 0.45 0.00%

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