[MHC] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -17.31%
YoY- -42.06%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 190,384 125,540 72,459 28,089 29,952 30,288 31,871 228.86%
PBT 16,314 16,306 18,846 21,077 26,112 29,097 34,008 -38.69%
Tax -3,951 -2,729 -2,798 -2,712 -3,904 -4,059 -4,463 -7.79%
NP 12,363 13,577 16,048 18,365 22,208 25,038 29,545 -44.02%
-
NP to SH 7,074 10,276 13,977 18,321 22,155 24,970 29,456 -61.33%
-
Tax Rate 24.22% 16.74% 14.85% 12.87% 14.95% 13.95% 13.12% -
Total Cost 178,021 111,963 56,411 9,724 7,744 5,250 2,326 1697.88%
-
Net Worth 421,376 413,828 423,120 294,816 286,954 282,180 280,421 31.15%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 8,801 8,793 7,578 7,578 3,158 3,158 4,705 51.75%
Div Payout % 124.42% 85.57% 54.22% 41.37% 14.26% 12.65% 15.97% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 421,376 413,828 423,120 294,816 286,954 282,180 280,421 31.15%
NOSH 196,544 196,544 196,544 196,544 196,544 140,388 140,210 25.22%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.49% 10.81% 22.15% 65.38% 74.15% 82.67% 92.70% -
ROE 1.68% 2.48% 3.30% 6.21% 7.72% 8.85% 10.50% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 96.69 64.62 36.82 14.29 15.24 21.57 22.73 162.30%
EPS 3.59 5.29 7.10 9.32 11.27 17.79 21.01 -69.17%
DPS 4.50 4.50 3.85 3.86 1.61 2.25 3.35 21.72%
NAPS 2.14 2.13 2.15 1.50 1.46 2.01 2.00 4.60%
Adjusted Per Share Value based on latest NOSH - 196,544
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 96.87 63.87 36.87 14.29 15.24 15.41 16.22 228.81%
EPS 3.60 5.23 7.11 9.32 11.27 12.70 14.99 -61.32%
DPS 4.48 4.47 3.86 3.86 1.61 1.61 2.39 51.96%
NAPS 2.1439 2.1055 2.1528 1.50 1.46 1.4357 1.4268 31.15%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.01 1.08 1.03 1.08 1.13 1.24 1.21 -
P/RPS 1.04 1.67 2.80 7.56 7.42 5.75 5.32 -66.28%
P/EPS 28.11 20.42 14.50 11.59 10.02 6.97 5.76 187.43%
EY 3.56 4.90 6.90 8.63 9.98 14.34 17.36 -65.19%
DY 4.46 4.17 3.74 3.57 1.42 1.81 2.77 37.33%
P/NAPS 0.47 0.51 0.48 0.72 0.77 0.62 0.61 -15.94%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 24/10/13 25/07/13 26/04/13 26/02/13 29/10/12 26/07/12 26/04/12 -
Price 1.05 1.07 1.03 1.04 1.10 1.31 1.35 -
P/RPS 1.09 1.66 2.80 7.28 7.22 6.07 5.94 -67.67%
P/EPS 29.23 20.23 14.50 11.16 9.76 7.37 6.43 174.16%
EY 3.42 4.94 6.90 8.96 10.25 13.58 15.56 -63.54%
DY 4.29 4.21 3.74 3.71 1.46 1.72 2.48 44.05%
P/NAPS 0.49 0.50 0.48 0.69 0.75 0.65 0.68 -19.60%

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