[MHC] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
20-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 105.92%
YoY- -46.26%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 395,545 373,287 341,107 308,527 299,975 299,786 301,747 19.79%
PBT 52,935 43,675 31,096 23,480 14,180 12,160 17,060 112.88%
Tax -13,989 -12,409 -8,711 -8,510 -6,204 -5,728 -6,725 63.02%
NP 38,946 31,266 22,385 14,970 7,976 6,432 10,335 142.35%
-
NP to SH 16,554 13,019 9,115 5,047 2,451 2,262 3,958 159.81%
-
Tax Rate 26.43% 28.41% 28.01% 36.24% 43.75% 47.11% 39.42% -
Total Cost 356,599 342,021 318,722 293,557 291,999 293,354 291,412 14.41%
-
Net Worth 422,569 393,088 416,673 414,707 408,811 410,776 410,776 1.90%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 2,948 2,948 - - - - - -
Div Payout % 17.81% 22.65% - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 422,569 393,088 416,673 414,707 408,811 410,776 410,776 1.90%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 9.85% 8.38% 6.56% 4.85% 2.66% 2.15% 3.43% -
ROE 3.92% 3.31% 2.19% 1.22% 0.60% 0.55% 0.96% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 201.25 189.93 173.55 156.98 152.62 152.53 153.53 19.79%
EPS 8.42 6.62 4.64 2.57 1.25 1.15 2.01 160.08%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.00 2.12 2.11 2.08 2.09 2.09 1.90%
Adjusted Per Share Value based on latest NOSH - 196,544
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 201.25 189.93 173.55 156.98 152.62 152.53 153.53 19.79%
EPS 8.42 6.62 4.64 2.57 1.25 1.15 2.01 160.08%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.00 2.12 2.11 2.08 2.09 2.09 1.90%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.855 0.895 0.915 0.815 0.78 0.93 0.90 -
P/RPS 0.42 0.47 0.53 0.52 0.51 0.61 0.59 -20.29%
P/EPS 10.15 13.51 19.73 31.74 62.55 80.81 44.69 -62.80%
EY 9.85 7.40 5.07 3.15 1.60 1.24 2.24 168.64%
DY 1.75 1.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.43 0.39 0.38 0.44 0.43 -4.71%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 10/08/17 18/05/17 23/02/17 20/10/16 28/07/16 27/05/16 26/02/16 -
Price 0.89 0.895 0.95 0.825 0.80 0.86 0.91 -
P/RPS 0.44 0.47 0.55 0.53 0.52 0.56 0.59 -17.77%
P/EPS 10.57 13.51 20.48 32.13 64.15 74.72 45.19 -62.07%
EY 9.46 7.40 4.88 3.11 1.56 1.34 2.21 163.86%
DY 1.69 1.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.45 0.39 0.38 0.41 0.44 -4.60%

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