[MHC] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
30-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -40.76%
YoY- 381.61%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 88,373 80,450 95,020 74,457 87,752 73,104 60,210 29.06%
PBT 1,977 5,087 12,231 10,783 14,831 6,647 2,775 -20.18%
Tax 3,000 -1,195 -2,924 -2,753 3,695 -2,165 -718 -
NP 4,977 3,892 9,307 8,030 18,526 4,482 2,057 79.93%
-
NP to SH 2,973 2,357 4,977 4,739 8,000 2,481 816 136.21%
-
Tax Rate -151.75% 23.49% 23.91% 25.53% -24.91% 32.57% 25.87% -
Total Cost 83,396 76,558 85,713 66,427 69,226 68,622 58,153 27.08%
-
Net Worth 412,742 393,088 393,088 393,088 400,949 420,604 418,638 -0.93%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - 4,422 4,422 -
Div Payout % - - - - - 178.24% 541.94% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 412,742 393,088 393,088 393,088 400,949 420,604 418,638 -0.93%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.63% 4.84% 9.79% 10.78% 21.11% 6.13% 3.42% -
ROE 0.72% 0.60% 1.27% 1.21% 2.00% 0.59% 0.19% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 44.96 40.93 48.35 37.88 44.65 37.19 30.63 29.06%
EPS 1.51 1.20 2.53 2.41 4.07 1.26 0.42 134.13%
DPS 0.00 0.00 0.00 0.00 0.00 2.25 2.25 -
NAPS 2.10 2.00 2.00 2.00 2.04 2.14 2.13 -0.93%
Adjusted Per Share Value based on latest NOSH - 196,544
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 44.96 40.93 48.35 37.88 44.65 37.19 30.63 29.06%
EPS 1.51 1.20 2.53 2.41 4.07 1.26 0.42 134.13%
DPS 0.00 0.00 0.00 0.00 0.00 2.25 2.25 -
NAPS 2.10 2.00 2.00 2.00 2.04 2.14 2.13 -0.93%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.95 1.07 1.15 1.17 1.06 1.01 1.08 -
P/RPS 2.11 2.61 2.38 3.09 2.37 2.72 3.53 -28.97%
P/EPS 62.80 89.22 45.41 48.52 26.04 80.01 260.13 -61.12%
EY 1.59 1.12 2.20 2.06 3.84 1.25 0.38 158.98%
DY 0.00 0.00 0.00 0.00 0.00 2.23 2.08 -
P/NAPS 0.45 0.54 0.58 0.59 0.52 0.47 0.51 -7.98%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 30/10/14 24/07/14 30/04/14 26/02/14 24/10/13 25/07/13 -
Price 1.00 1.07 1.15 1.17 1.08 1.05 1.07 -
P/RPS 2.22 2.61 2.38 3.09 2.42 2.82 3.49 -25.97%
P/EPS 66.11 89.22 45.41 48.52 26.53 83.18 257.72 -59.52%
EY 1.51 1.12 2.20 2.06 3.77 1.20 0.39 145.96%
DY 0.00 0.00 0.00 0.00 0.00 2.14 2.10 -
P/NAPS 0.48 0.54 0.58 0.59 0.53 0.49 0.50 -2.67%

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