[MHC] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
24-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -31.16%
YoY- -68.07%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 330,333 295,523 272,598 190,384 125,540 72,459 28,089 419.48%
PBT 44,492 35,036 28,309 16,314 16,306 18,846 21,077 64.78%
Tax -4,147 -1,941 -219 -3,951 -2,729 -2,798 -2,712 32.83%
NP 40,345 33,095 28,090 12,363 13,577 16,048 18,365 69.23%
-
NP to SH 20,197 16,036 12,281 7,074 10,276 13,977 18,321 6.73%
-
Tax Rate 9.32% 5.54% 0.77% 24.22% 16.74% 14.85% 12.87% -
Total Cost 289,988 262,428 244,508 178,021 111,963 56,411 9,724 867.66%
-
Net Worth 393,088 393,088 400,949 421,376 413,828 423,120 294,816 21.20%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 8,852 13,224 8,844 8,801 8,793 7,578 7,578 10.94%
Div Payout % 43.83% 82.47% 72.02% 124.42% 85.57% 54.22% 41.37% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 393,088 393,088 400,949 421,376 413,828 423,120 294,816 21.20%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.21% 11.20% 10.30% 6.49% 10.81% 22.15% 65.38% -
ROE 5.14% 4.08% 3.06% 1.68% 2.48% 3.30% 6.21% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 168.07 150.36 138.70 96.69 64.62 36.82 14.29 419.51%
EPS 10.28 8.16 6.25 3.59 5.29 7.10 9.32 6.77%
DPS 4.50 6.75 4.50 4.50 4.50 3.85 3.86 10.79%
NAPS 2.00 2.00 2.04 2.14 2.13 2.15 1.50 21.20%
Adjusted Per Share Value based on latest NOSH - 196,544
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 168.07 150.36 138.70 96.87 63.87 36.87 14.29 419.51%
EPS 10.28 8.16 6.25 3.60 5.23 7.11 9.32 6.77%
DPS 4.50 6.75 4.50 4.48 4.47 3.86 3.86 10.79%
NAPS 2.00 2.00 2.04 2.1439 2.1055 2.1528 1.50 21.20%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.15 1.17 1.06 1.01 1.08 1.03 1.08 -
P/RPS 0.68 0.78 0.76 1.04 1.67 2.80 7.56 -80.01%
P/EPS 11.19 14.34 16.96 28.11 20.42 14.50 11.59 -2.32%
EY 8.94 6.97 5.89 3.56 4.90 6.90 8.63 2.38%
DY 3.91 5.77 4.25 4.46 4.17 3.74 3.57 6.27%
P/NAPS 0.58 0.59 0.52 0.47 0.51 0.48 0.72 -13.45%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 24/07/14 30/04/14 26/02/14 24/10/13 25/07/13 26/04/13 26/02/13 -
Price 1.15 1.17 1.08 1.05 1.07 1.03 1.04 -
P/RPS 0.68 0.78 0.78 1.09 1.66 2.80 7.28 -79.50%
P/EPS 11.19 14.34 17.28 29.23 20.23 14.50 11.16 0.17%
EY 8.94 6.97 5.79 3.42 4.94 6.90 8.96 -0.14%
DY 3.91 5.77 4.17 4.29 4.21 3.74 3.71 3.57%
P/NAPS 0.58 0.59 0.53 0.49 0.50 0.48 0.69 -10.96%

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