[MHC] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 25.95%
YoY- 96.55%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 324,071 338,300 337,679 330,333 295,523 272,598 190,384 42.60%
PBT 23,303 30,078 42,932 44,492 35,036 28,309 16,314 26.86%
Tax -1,911 -3,872 -3,177 -4,147 -1,941 -219 -3,951 -38.40%
NP 21,392 26,206 39,755 40,345 33,095 28,090 12,363 44.17%
-
NP to SH 11,776 15,046 20,073 20,197 16,036 12,281 7,074 40.50%
-
Tax Rate 8.20% 12.87% 7.40% 9.32% 5.54% 0.77% 24.22% -
Total Cost 302,679 312,094 297,924 289,988 262,428 244,508 178,021 42.49%
-
Net Worth 414,707 412,742 393,088 393,088 393,088 400,949 421,376 -1.05%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - 4,422 8,852 13,224 8,844 8,801 -
Div Payout % - - 22.03% 43.83% 82.47% 72.02% 124.42% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 414,707 412,742 393,088 393,088 393,088 400,949 421,376 -1.05%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 6.60% 7.75% 11.77% 12.21% 11.20% 10.30% 6.49% -
ROE 2.84% 3.65% 5.11% 5.14% 4.08% 3.06% 1.68% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 164.88 172.12 171.81 168.07 150.36 138.70 96.69 42.77%
EPS 5.99 7.66 10.21 10.28 8.16 6.25 3.59 40.72%
DPS 0.00 0.00 2.25 4.50 6.75 4.50 4.50 -
NAPS 2.11 2.10 2.00 2.00 2.00 2.04 2.14 -0.93%
Adjusted Per Share Value based on latest NOSH - 196,544
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 164.88 172.12 171.81 168.07 150.36 138.70 96.87 42.60%
EPS 5.99 7.66 10.21 10.28 8.16 6.25 3.60 40.45%
DPS 0.00 0.00 2.25 4.50 6.75 4.50 4.48 -
NAPS 2.11 2.10 2.00 2.00 2.00 2.04 2.1439 -1.05%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.995 0.95 1.07 1.15 1.17 1.06 1.01 -
P/RPS 0.60 0.55 0.62 0.68 0.78 0.76 1.04 -30.72%
P/EPS 16.61 12.41 10.48 11.19 14.34 16.96 28.11 -29.60%
EY 6.02 8.06 9.54 8.94 6.97 5.89 3.56 41.98%
DY 0.00 0.00 2.10 3.91 5.77 4.25 4.46 -
P/NAPS 0.47 0.45 0.54 0.58 0.59 0.52 0.47 0.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 07/05/15 17/02/15 30/10/14 24/07/14 30/04/14 26/02/14 24/10/13 -
Price 0.96 1.00 1.07 1.15 1.17 1.08 1.05 -
P/RPS 0.58 0.58 0.62 0.68 0.78 0.78 1.09 -34.36%
P/EPS 16.02 13.06 10.48 11.19 14.34 17.28 29.23 -33.05%
EY 6.24 7.66 9.54 8.94 6.97 5.79 3.42 49.37%
DY 0.00 0.00 2.10 3.91 5.77 4.17 4.29 -
P/NAPS 0.45 0.48 0.54 0.58 0.59 0.53 0.49 -5.52%

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