[MHC] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
25-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -26.48%
YoY- -58.85%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 295,523 272,598 190,384 125,540 72,459 28,089 29,952 360.66%
PBT 35,036 28,309 16,314 16,306 18,846 21,077 26,112 21.67%
Tax -1,941 -219 -3,951 -2,729 -2,798 -2,712 -3,904 -37.26%
NP 33,095 28,090 12,363 13,577 16,048 18,365 22,208 30.49%
-
NP to SH 16,036 12,281 7,074 10,276 13,977 18,321 22,155 -19.40%
-
Tax Rate 5.54% 0.77% 24.22% 16.74% 14.85% 12.87% 14.95% -
Total Cost 262,428 244,508 178,021 111,963 56,411 9,724 7,744 949.45%
-
Net Worth 393,088 400,949 421,376 413,828 423,120 294,816 286,954 23.36%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 13,224 8,844 8,801 8,793 7,578 7,578 3,158 160.02%
Div Payout % 82.47% 72.02% 124.42% 85.57% 54.22% 41.37% 14.26% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 393,088 400,949 421,376 413,828 423,120 294,816 286,954 23.36%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.20% 10.30% 6.49% 10.81% 22.15% 65.38% 74.15% -
ROE 4.08% 3.06% 1.68% 2.48% 3.30% 6.21% 7.72% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 150.36 138.70 96.69 64.62 36.82 14.29 15.24 360.64%
EPS 8.16 6.25 3.59 5.29 7.10 9.32 11.27 -19.38%
DPS 6.75 4.50 4.50 4.50 3.85 3.86 1.61 160.23%
NAPS 2.00 2.04 2.14 2.13 2.15 1.50 1.46 23.36%
Adjusted Per Share Value based on latest NOSH - 196,544
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 150.36 138.70 96.87 63.87 36.87 14.29 15.24 360.64%
EPS 8.16 6.25 3.60 5.23 7.11 9.32 11.27 -19.38%
DPS 6.75 4.50 4.48 4.47 3.86 3.86 1.61 160.23%
NAPS 2.00 2.04 2.1439 2.1055 2.1528 1.50 1.46 23.36%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.17 1.06 1.01 1.08 1.03 1.08 1.13 -
P/RPS 0.78 0.76 1.04 1.67 2.80 7.56 7.42 -77.75%
P/EPS 14.34 16.96 28.11 20.42 14.50 11.59 10.02 27.02%
EY 6.97 5.89 3.56 4.90 6.90 8.63 9.98 -21.30%
DY 5.77 4.25 4.46 4.17 3.74 3.57 1.42 154.85%
P/NAPS 0.59 0.52 0.47 0.51 0.48 0.72 0.77 -16.27%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/04/14 26/02/14 24/10/13 25/07/13 26/04/13 26/02/13 29/10/12 -
Price 1.17 1.08 1.05 1.07 1.03 1.04 1.10 -
P/RPS 0.78 0.78 1.09 1.66 2.80 7.28 7.22 -77.34%
P/EPS 14.34 17.28 29.23 20.23 14.50 11.16 9.76 29.27%
EY 6.97 5.79 3.42 4.94 6.90 8.96 10.25 -22.68%
DY 5.77 4.17 4.29 4.21 3.74 3.71 1.46 150.17%
P/NAPS 0.59 0.53 0.49 0.50 0.48 0.69 0.75 -14.79%

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