[MHC] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock

[MHC] MHC PLANTATIONS BHD

Announcement Date

03-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 10.1%

YoY- 166.06%

Quarter Report

MHC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	338,954	223,484	28,582	35,390	22,796	22,242	32,888	47.49%
YoY %	51.67%	681.90%	-19.24%	55.25%	2.49%	-32.37%	-	-
Horiz. %	1,030.63%	679.53%	86.91%	107.61%	69.31%	67.63%	100.00%	-
PBT	46,030	13,662	23,204	38,414	14,934	14,426	34,754	4.79%
YoY %	236.92%	-41.12%	-39.59%	157.23%	3.52%	-58.49%	-	-
Horiz. %	132.45%	39.31%	66.77%	110.53%	42.97%	41.51%	100.00%	-
Tax	-11,354	-3,498	-3,464	-5,290	-2,464	-2,160	-4,348	17.33%
YoY %	-224.59%	-0.98%	34.52%	-114.69%	-14.07%	50.32%	-	-
Horiz. %	261.13%	80.45%	79.67%	121.67%	56.67%	49.68%	100.00%	-
NP	34,676	10,164	19,740	33,124	12,470	12,266	30,406	2.21%
YoY %	241.16%	-48.51%	-40.41%	165.63%	1.66%	-59.66%	-	-
Horiz. %	114.04%	33.43%	64.92%	108.94%	41.01%	40.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,434	3,600	19,690	32,986	12,398	12,186	30,318	-7.14%
YoY %	439.83%	-81.72%	-40.31%	166.06%	1.74%	-59.81%	-	-
Horiz. %	64.10%	11.87%	64.94%	108.80%	40.89%	40.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.67%	25.60%	14.93%	13.77%	16.50%	14.97%	12.51%	-
YoY %	-3.63%	71.47%	8.42%	-16.55%	10.22%	19.66%	-	-
Horiz. %	197.20%	204.64%	119.34%	110.07%	131.89%	119.66%	100.00%	-
Total Cost	304,278	213,320	8,842	2,266	10,326	9,976	2,482	122.80%
YoY %	42.64%	2,312.58%	290.20%	-78.06%	3.51%	301.93%	-	-
Horiz. %	12,259.39%	8,594.68%	356.24%	91.30%	416.04%	401.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	393,088	418,638	282,180	259,677	227,408	208,999	197,909	12.11%
YoY %	-6.10%	48.36%	8.67%	14.19%	8.81%	5.60%	-	-
Horiz. %	198.62%	211.53%	142.58%	131.21%	114.91%	105.60%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	-	8,844	6,317	9,404	5,053	5,056	-	-
YoY %	-	40.00%	-32.83%	86.11%	-0.06%	0.00%	-	-
Horiz. %	-	174.92%	124.94%	186.00%	99.94%	100.00%	-	-
Div Payout %	-	245.68%	32.08%	28.51%	40.76%	41.49%	-	-
YoY %	-	665.84%	12.52%	-30.05%	-1.76%	0.00%	-	-
Horiz. %	-	592.14%	77.32%	68.72%	98.24%	100.00%	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	393,088	418,638	282,180	259,677	227,408	208,999	197,909	12.11%
YoY %	-6.10%	48.36%	8.67%	14.19%	8.81%	5.60%	-	-
Horiz. %	198.62%	211.53%	142.58%	131.21%	114.91%	105.60%	100.00%	-
NOSH	196,544	196,544	140,388	140,365	84,225	84,273	84,216	15.16%
YoY %	0.00%	40.00%	0.02%	66.65%	-0.06%	0.07%	-	-
Horiz. %	233.38%	233.38%	166.70%	166.67%	100.01%	100.07%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	10.23%	4.55%	69.06%	93.60%	54.70%	55.15%	92.45%	-
YoY %	124.84%	-93.41%	-26.22%	71.12%	-0.82%	-40.35%	-	-
Horiz. %	11.07%	4.92%	74.70%	101.24%	59.17%	59.65%	100.00%	-
ROE	4.94%	0.86%	6.98%	12.70%	5.45%	5.83%	15.32%	-
YoY %	474.42%	-87.68%	-45.04%	133.03%	-6.52%	-61.95%	-	-
Horiz. %	32.25%	5.61%	45.56%	82.90%	35.57%	38.05%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	172.46	113.71	20.36	25.21	27.07	26.39	39.05	28.07%
YoY %	51.67%	458.50%	-19.24%	-6.87%	2.58%	-32.42%	-	-
Horiz. %	441.64%	291.19%	52.14%	64.56%	69.32%	67.58%	100.00%	-
EPS	9.88	1.84	14.02	23.50	14.72	14.46	36.00	-19.37%
YoY %	436.96%	-86.88%	-40.34%	59.65%	1.80%	-59.83%	-	-
Horiz. %	27.44%	5.11%	38.94%	65.28%	40.89%	40.17%	100.00%	-
DPS	0.00	4.50	4.50	6.70	6.00	6.00	0.00	-
YoY %	0.00%	0.00%	-32.84%	11.67%	0.00%	0.00%	-	-
Horiz. %	0.00%	75.00%	75.00%	111.67%	100.00%	100.00%	-	-
NAPS	2.00	2.13	2.01	1.85	2.70	2.48	2.35	-2.65%
YoY %	-6.10%	5.97%	8.65%	-31.48%	8.87%	5.53%	-	-
Horiz. %	85.11%	90.64%	85.53%	78.72%	114.89%	105.53%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 140,452
RPS	172.46	113.71	14.54	18.01	11.60	11.32	16.73	47.49%
YoY %	51.67%	682.05%	-19.27%	55.26%	2.47%	-32.34%	-	-
Horiz. %	1,030.84%	679.68%	86.91%	107.65%	69.34%	67.66%	100.00%	-
EPS	9.88	1.84	10.02	16.78	6.31	6.20	15.43	-7.15%
YoY %	436.96%	-81.64%	-40.29%	165.93%	1.77%	-59.82%	-	-
Horiz. %	64.03%	11.92%	64.94%	108.75%	40.89%	40.18%	100.00%	-
DPS	0.00	4.50	3.21	4.78	2.57	2.57	0.00	-
YoY %	0.00%	40.19%	-32.85%	85.99%	0.00%	0.00%	-	-
Horiz. %	0.00%	175.10%	124.90%	185.99%	100.00%	100.00%	-	-
NAPS	2.00	2.13	1.4357	1.3212	1.157	1.0634	1.0069	12.11%
YoY %	-6.10%	48.36%	8.67%	14.19%	8.80%	5.61%	-	-
Horiz. %	198.63%	211.54%	142.59%	131.21%	114.91%	105.61%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	1.15	1.08	1.24	0.95	0.52	0.49	0.64	-
P/RPS	0.67	0.95	6.09	3.77	1.92	1.86	1.64	-13.85%
YoY %	-29.47%	-84.40%	61.54%	96.35%	3.23%	13.41%	-	-
Horiz. %	40.85%	57.93%	371.34%	229.88%	117.07%	113.41%	100.00%	-
P/EPS	11.63	58.96	8.84	4.04	3.53	3.39	1.78	36.70%
YoY %	-80.27%	566.97%	118.81%	14.45%	4.13%	90.45%	-	-
Horiz. %	653.37%	3,312.36%	496.63%	226.97%	198.31%	190.45%	100.00%	-
EY	8.60	1.70	11.31	24.74	28.31	29.51	56.25	-26.86%
YoY %	405.88%	-84.97%	-54.28%	-12.61%	-4.07%	-47.54%	-	-
Horiz. %	15.29%	3.02%	20.11%	43.98%	50.33%	52.46%	100.00%	-
DY	0.00	4.17	3.63	7.05	11.54	12.24	0.00	-
YoY %	0.00%	14.88%	-48.51%	-38.91%	-5.72%	0.00%	-	-
Horiz. %	0.00%	34.07%	29.66%	57.60%	94.28%	100.00%	-	-
P/NAPS	0.58	0.51	0.62	0.51	0.19	0.20	0.27	13.58%
YoY %	13.73%	-17.74%	21.57%	168.42%	-5.00%	-25.93%	-	-
Horiz. %	214.81%	188.89%	229.63%	188.89%	70.37%	74.07%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/07/14	25/07/13	26/07/12	03/08/11	30/07/10	30/07/09	30/07/08	-
Price	1.15	1.07	1.31	0.89	0.55	0.49	1.40	-
P/RPS	0.67	0.94	6.43	3.53	2.03	1.86	3.58	-24.35%
YoY %	-28.72%	-85.38%	82.15%	73.89%	9.14%	-48.04%	-	-
Horiz. %	18.72%	26.26%	179.61%	98.60%	56.70%	51.96%	100.00%	-
P/EPS	11.63	58.42	9.34	3.79	3.74	3.39	3.89	20.01%
YoY %	-80.09%	525.48%	146.44%	1.34%	10.32%	-12.85%	-	-
Horiz. %	298.97%	1,501.80%	240.10%	97.43%	96.14%	87.15%	100.00%	-
EY	8.60	1.71	10.71	26.40	26.76	29.51	25.71	-16.67%
YoY %	402.92%	-84.03%	-59.43%	-1.35%	-9.32%	14.78%	-	-
Horiz. %	33.45%	6.65%	41.66%	102.68%	104.08%	114.78%	100.00%	-
DY	0.00	4.21	3.44	7.53	10.91	12.24	0.00	-
YoY %	0.00%	22.38%	-54.32%	-30.98%	-10.87%	0.00%	-	-
Horiz. %	0.00%	34.40%	28.10%	61.52%	89.13%	100.00%	-	-
P/NAPS	0.58	0.50	0.65	0.48	0.20	0.20	0.60	-0.56%
YoY %	16.00%	-23.08%	35.42%	140.00%	0.00%	-66.67%	-	-
Horiz. %	96.67%	83.33%	108.33%	80.00%	33.33%	33.33%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos