[MHC] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -64.77%
YoY- -81.53%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 87,752 73,104 60,210 51,532 5,538 8,260 7,129 430.68%
PBT 14,831 6,647 2,775 4,056 2,836 6,639 5,315 97.83%
Tax 3,695 -2,165 -718 -1,031 -37 -943 -787 -
NP 18,526 4,482 2,057 3,025 2,799 5,696 4,528 155.15%
-
NP to SH 8,000 2,481 816 984 2,793 5,683 4,517 46.23%
-
Tax Rate -24.91% 32.57% 25.87% 25.42% 1.30% 14.20% 14.81% -
Total Cost 69,226 68,622 58,153 48,507 2,739 2,564 2,601 786.11%
-
Net Worth 400,949 420,604 418,638 422,569 294,816 286,954 282,180 26.30%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 4,422 4,422 - - - 3,158 -
Div Payout % - 178.24% 541.94% - - - 69.93% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 400,949 420,604 418,638 422,569 294,816 286,954 282,180 26.30%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 140,388 25.07%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 21.11% 6.13% 3.42% 5.87% 50.54% 68.96% 63.52% -
ROE 2.00% 0.59% 0.19% 0.23% 0.95% 1.98% 1.60% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 44.65 37.19 30.63 26.22 2.82 4.20 5.08 324.21%
EPS 4.07 1.26 0.42 0.50 1.42 2.89 3.22 16.85%
DPS 0.00 2.25 2.25 0.00 0.00 0.00 2.25 -
NAPS 2.04 2.14 2.13 2.15 1.50 1.46 2.01 0.98%
Adjusted Per Share Value based on latest NOSH - 196,544
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 44.65 37.19 30.63 26.22 2.82 4.20 3.63 430.42%
EPS 4.07 1.26 0.42 0.50 1.42 2.89 2.30 46.14%
DPS 0.00 2.25 2.25 0.00 0.00 0.00 1.61 -
NAPS 2.04 2.14 2.13 2.15 1.50 1.46 1.4357 26.30%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.06 1.01 1.08 1.03 1.08 1.13 1.24 -
P/RPS 2.37 2.72 3.53 3.93 38.33 26.89 24.42 -78.79%
P/EPS 26.04 80.01 260.13 205.73 76.00 39.08 38.54 -22.94%
EY 3.84 1.25 0.38 0.49 1.32 2.56 2.59 29.93%
DY 0.00 2.23 2.08 0.00 0.00 0.00 1.81 -
P/NAPS 0.52 0.47 0.51 0.48 0.72 0.77 0.62 -11.03%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 24/10/13 25/07/13 26/04/13 26/02/13 29/10/12 26/07/12 -
Price 1.08 1.05 1.07 1.03 1.04 1.10 1.31 -
P/RPS 2.42 2.82 3.49 3.93 36.91 26.17 25.80 -79.26%
P/EPS 26.53 83.18 257.72 205.73 73.19 38.04 40.71 -24.77%
EY 3.77 1.20 0.39 0.49 1.37 2.63 2.46 32.82%
DY 0.00 2.14 2.10 0.00 0.00 0.00 1.72 -
P/NAPS 0.53 0.49 0.50 0.48 0.69 0.75 0.65 -12.68%

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