[MHC] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -23.71%
YoY- -52.55%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 272,598 190,384 125,540 72,459 28,089 29,952 30,288 330.95%
PBT 28,309 16,314 16,306 18,846 21,077 26,112 29,097 -1.80%
Tax -219 -3,951 -2,729 -2,798 -2,712 -3,904 -4,059 -85.64%
NP 28,090 12,363 13,577 16,048 18,365 22,208 25,038 7.94%
-
NP to SH 12,281 7,074 10,276 13,977 18,321 22,155 24,970 -37.61%
-
Tax Rate 0.77% 24.22% 16.74% 14.85% 12.87% 14.95% 13.95% -
Total Cost 244,508 178,021 111,963 56,411 9,724 7,744 5,250 1185.43%
-
Net Worth 400,949 421,376 413,828 423,120 294,816 286,954 282,180 26.30%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 8,844 8,801 8,793 7,578 7,578 3,158 3,158 98.30%
Div Payout % 72.02% 124.42% 85.57% 54.22% 41.37% 14.26% 12.65% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 400,949 421,376 413,828 423,120 294,816 286,954 282,180 26.30%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 140,388 25.07%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.30% 6.49% 10.81% 22.15% 65.38% 74.15% 82.67% -
ROE 3.06% 1.68% 2.48% 3.30% 6.21% 7.72% 8.85% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 138.70 96.69 64.62 36.82 14.29 15.24 21.57 244.62%
EPS 6.25 3.59 5.29 7.10 9.32 11.27 17.79 -50.11%
DPS 4.50 4.50 4.50 3.85 3.86 1.61 2.25 58.53%
NAPS 2.04 2.14 2.13 2.15 1.50 1.46 2.01 0.98%
Adjusted Per Share Value based on latest NOSH - 196,544
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 138.70 96.87 63.87 36.87 14.29 15.24 15.41 330.96%
EPS 6.25 3.60 5.23 7.11 9.32 11.27 12.70 -37.58%
DPS 4.50 4.48 4.47 3.86 3.86 1.61 1.61 98.05%
NAPS 2.04 2.1439 2.1055 2.1528 1.50 1.46 1.4357 26.30%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.06 1.01 1.08 1.03 1.08 1.13 1.24 -
P/RPS 0.76 1.04 1.67 2.80 7.56 7.42 5.75 -73.95%
P/EPS 16.96 28.11 20.42 14.50 11.59 10.02 6.97 80.61%
EY 5.89 3.56 4.90 6.90 8.63 9.98 14.34 -44.65%
DY 4.25 4.46 4.17 3.74 3.57 1.42 1.81 76.38%
P/NAPS 0.52 0.47 0.51 0.48 0.72 0.77 0.62 -11.03%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 24/10/13 25/07/13 26/04/13 26/02/13 29/10/12 26/07/12 -
Price 1.08 1.05 1.07 1.03 1.04 1.10 1.31 -
P/RPS 0.78 1.09 1.66 2.80 7.28 7.22 6.07 -74.44%
P/EPS 17.28 29.23 20.23 14.50 11.16 9.76 7.37 76.21%
EY 5.79 3.42 4.94 6.90 8.96 10.25 13.58 -43.26%
DY 4.17 4.29 4.21 3.74 3.71 1.46 1.72 80.17%
P/NAPS 0.53 0.49 0.50 0.48 0.69 0.75 0.65 -12.68%

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