[MHC] QoQ TTM Result on 31-Dec-2013 [#4]

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
TTM Result
Revenue	337,679	330,333	295,523	272,598	190,384	125,540	72,459	178.74%
YoY %	2.22%	11.78%	8.41%	43.18%	51.65%	73.26%	-	-
Horiz. %	466.03%	455.89%	407.85%	376.21%	262.75%	173.26%	100.00%	-
PBT	42,932	44,492	35,036	28,309	16,314	16,306	18,846	73.04%
YoY %	-3.51%	26.99%	23.76%	73.53%	0.05%	-13.48%	-	-
Horiz. %	227.80%	236.08%	185.91%	150.21%	86.56%	86.52%	100.00%	-
Tax	-3,177	-4,147	-1,941	-219	-3,951	-2,729	-2,798	8.82%
YoY %	23.39%	-113.65%	-786.30%	94.46%	-44.78%	2.47%	-	-
Horiz. %	113.55%	148.21%	69.37%	7.83%	141.21%	97.53%	100.00%	-
NP	39,755	40,345	33,095	28,090	12,363	13,577	16,048	82.98%
YoY %	-1.46%	21.91%	17.82%	127.21%	-8.94%	-15.40%	-	-
Horiz. %	247.73%	251.40%	206.23%	175.04%	77.04%	84.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,073	20,197	16,036	12,281	7,074	10,276	13,977	27.26%
YoY %	-0.61%	25.95%	30.58%	73.61%	-31.16%	-26.48%	-	-
Horiz. %	143.61%	144.50%	114.73%	87.87%	50.61%	73.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.40%	9.32%	5.54%	0.77%	24.22%	16.74%	14.85%	-
YoY %	-20.60%	68.23%	619.48%	-96.82%	44.68%	12.73%	-	-
Horiz. %	49.83%	62.76%	37.31%	5.19%	163.10%	112.73%	100.00%	-
Total Cost	297,924	289,988	262,428	244,508	178,021	111,963	56,411	202.96%
YoY %	2.74%	10.50%	7.33%	37.35%	59.00%	98.48%	-	-
Horiz. %	528.13%	514.06%	465.21%	433.44%	315.58%	198.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	393,088	393,088	393,088	400,949	421,376	413,828	423,120	-4.78%
YoY %	0.00%	0.00%	-1.96%	-4.85%	1.82%	-2.20%	-	-
Horiz. %	92.90%	92.90%	92.90%	94.76%	99.59%	97.80%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	4,422	8,852	13,224	8,844	8,801	8,793	7,578	-30.14%
YoY %	-50.05%	-33.06%	49.53%	0.49%	0.09%	16.03%	-	-
Horiz. %	58.35%	116.81%	174.51%	116.71%	116.14%	116.03%	100.00%	-
Div Payout %	22.03%	43.83%	82.47%	72.02%	124.42%	85.57%	54.22%	-
YoY %	-49.74%	-46.85%	14.51%	-42.12%	45.40%	57.82%	-	-
Horiz. %	40.63%	80.84%	152.10%	132.83%	229.47%	157.82%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	393,088	393,088	393,088	400,949	421,376	413,828	423,120	-4.78%
YoY %	0.00%	0.00%	-1.96%	-4.85%	1.82%	-2.20%	-	-
Horiz. %	92.90%	92.90%	92.90%	94.76%	99.59%	97.80%	100.00%	-
NOSH	196,544	196,544	196,544	196,544	196,544	196,544	196,544	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	11.77%	12.21%	11.20%	10.30%	6.49%	10.81%	22.15%	-
YoY %	-3.60%	9.02%	8.74%	58.71%	-39.96%	-51.20%	-	-
Horiz. %	53.14%	55.12%	50.56%	46.50%	29.30%	48.80%	100.00%	-
ROE	5.11%	5.14%	4.08%	3.06%	1.68%	2.48%	3.30%	-
YoY %	-0.58%	25.98%	33.33%	82.14%	-32.26%	-24.85%	-	-
Horiz. %	154.85%	155.76%	123.64%	92.73%	50.91%	75.15%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	171.81	168.07	150.36	138.70	96.69	64.62	36.82	178.97%
YoY %	2.23%	11.78%	8.41%	43.45%	49.63%	75.50%	-	-
Horiz. %	466.62%	456.46%	408.37%	376.70%	262.60%	175.50%	100.00%	-
EPS	10.21	10.28	8.16	6.25	3.59	5.29	7.10	27.37%
YoY %	-0.68%	25.98%	30.56%	74.09%	-32.14%	-25.49%	-	-
Horiz. %	143.80%	144.79%	114.93%	88.03%	50.56%	74.51%	100.00%	-
DPS	2.25	4.50	6.75	4.50	4.50	4.50	3.85	-30.07%
YoY %	-50.00%	-33.33%	50.00%	0.00%	0.00%	16.88%	-	-
Horiz. %	58.44%	116.88%	175.32%	116.88%	116.88%	116.88%	100.00%	-
NAPS	2.00	2.00	2.00	2.04	2.14	2.13	2.15	-4.70%
YoY %	0.00%	0.00%	-1.96%	-4.67%	0.47%	-0.93%	-	-
Horiz. %	93.02%	93.02%	93.02%	94.88%	99.53%	99.07%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 196,544
RPS	171.81	168.07	150.36	138.70	96.87	63.87	36.87	178.72%
YoY %	2.23%	11.78%	8.41%	43.18%	51.67%	73.23%	-	-
Horiz. %	465.99%	455.84%	407.81%	376.19%	262.73%	173.23%	100.00%	-
EPS	10.21	10.28	8.16	6.25	3.60	5.23	7.11	27.25%
YoY %	-0.68%	25.98%	30.56%	73.61%	-31.17%	-26.44%	-	-
Horiz. %	143.60%	144.59%	114.77%	87.90%	50.63%	73.56%	100.00%	-
DPS	2.25	4.50	6.75	4.50	4.48	4.47	3.86	-30.19%
YoY %	-50.00%	-33.33%	50.00%	0.45%	0.22%	15.80%	-	-
Horiz. %	58.29%	116.58%	174.87%	116.58%	116.06%	115.80%	100.00%	-
NAPS	2.00	2.00	2.00	2.04	2.1439	2.1055	2.1528	-4.78%
YoY %	0.00%	0.00%	-1.96%	-4.85%	1.82%	-2.20%	-	-
Horiz. %	92.90%	92.90%	92.90%	94.76%	99.59%	97.80%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	1.07	1.15	1.17	1.06	1.01	1.08	1.03	-
P/RPS	0.62	0.68	0.78	0.76	1.04	1.67	2.80	-63.36%
YoY %	-8.82%	-12.82%	2.63%	-26.92%	-37.72%	-40.36%	-	-
Horiz. %	22.14%	24.29%	27.86%	27.14%	37.14%	59.64%	100.00%	-
P/EPS	10.48	11.19	14.34	16.96	28.11	20.42	14.50	-19.44%
YoY %	-6.34%	-21.97%	-15.45%	-39.67%	37.66%	40.83%	-	-
Horiz. %	72.28%	77.17%	98.90%	116.97%	193.86%	140.83%	100.00%	-
EY	9.54	8.94	6.97	5.89	3.56	4.90	6.90	24.08%
YoY %	6.71%	28.26%	18.34%	65.45%	-27.35%	-28.99%	-	-
Horiz. %	138.26%	129.57%	101.01%	85.36%	51.59%	71.01%	100.00%	-
DY	2.10	3.91	5.77	4.25	4.46	4.17	3.74	-31.91%
YoY %	-46.29%	-32.24%	35.76%	-4.71%	6.95%	11.50%	-	-
Horiz. %	56.15%	104.55%	154.28%	113.64%	119.25%	111.50%	100.00%	-
P/NAPS	0.54	0.58	0.59	0.52	0.47	0.51	0.48	8.16%
YoY %	-6.90%	-1.69%	13.46%	10.64%	-7.84%	6.25%	-	-
Horiz. %	112.50%	120.83%	122.92%	108.33%	97.92%	106.25%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	30/10/14	24/07/14	30/04/14	26/02/14	24/10/13	25/07/13	26/04/13	-
Price	1.07	1.15	1.17	1.08	1.05	1.07	1.03	-
P/RPS	0.62	0.68	0.78	0.78	1.09	1.66	2.80	-63.36%
YoY %	-8.82%	-12.82%	0.00%	-28.44%	-34.34%	-40.71%	-	-
Horiz. %	22.14%	24.29%	27.86%	27.86%	38.93%	59.29%	100.00%	-
P/EPS	10.48	11.19	14.34	17.28	29.23	20.23	14.50	-19.44%
YoY %	-6.34%	-21.97%	-17.01%	-40.88%	44.49%	39.52%	-	-
Horiz. %	72.28%	77.17%	98.90%	119.17%	201.59%	139.52%	100.00%	-
EY	9.54	8.94	6.97	5.79	3.42	4.94	6.90	24.08%
YoY %	6.71%	28.26%	20.38%	69.30%	-30.77%	-28.41%	-	-
Horiz. %	138.26%	129.57%	101.01%	83.91%	49.57%	71.59%	100.00%	-
DY	2.10	3.91	5.77	4.17	4.29	4.21	3.74	-31.91%
YoY %	-46.29%	-32.24%	38.37%	-2.80%	1.90%	12.57%	-	-
Horiz. %	56.15%	104.55%	154.28%	111.50%	114.71%	112.57%	100.00%	-
P/NAPS	0.54	0.58	0.59	0.53	0.49	0.50	0.48	8.16%
YoY %	-6.90%	-1.69%	11.32%	8.16%	-2.00%	4.17%	-	-
Horiz. %	112.50%	120.83%	122.92%	110.42%	102.08%	104.17%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 15:05:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-26 15:05:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-06-26 15:00:00

EMA 5

30 Mins

BUY

2024-06-26 15:00:00

ADX

10 Mins

BUY

2024-06-26 15:00:00

TURTLE SYSTEM 20

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

638

PTRANS

PERAK TRANSIT BERHAD

628

HLIND

HONG LEONG INDUSTRIES BHD

606

DNEX

DAGANG NEXCHANGE BERHAD

598

NOTION

NOTION VTEC BHD

587

MPI

MALAYSIAN PACIFIC INDUSTRIES

571

SNS

SNS NETWORK TECHNOLOGY BERHAD

427

PBBANK

PUBLIC BANK BHD

399

GENTING

GENTING BHD

398

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More