[MHC] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
24-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 58.56%
YoY- -72.43%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 311,868 302,828 333,236 246,461 30,068 35,054 25,629 51.60%
PBT 29,681 21,121 37,469 17,970 24,321 38,441 28,277 0.81%
Tax -7,589 -5,209 -9,162 -5,218 -3,566 -4,990 -3,140 15.82%
NP 22,092 15,912 28,306 12,752 20,754 33,450 25,137 -2.12%
-
NP to SH 10,010 8,558 15,124 5,708 20,704 33,321 25,054 -14.16%
-
Tax Rate 25.57% 24.66% 24.45% 29.04% 14.66% 12.98% 11.10% -
Total Cost 289,776 286,916 304,929 233,709 9,313 1,604 492 189.24%
-
Net Worth 414,707 412,742 393,088 420,604 286,954 268,161 240,046 9.53%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 5,896 5,896 6,271 3,369 -
Div Payout % - - - 103.30% 28.48% 18.82% 13.45% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 414,707 412,742 393,088 420,604 286,954 268,161 240,046 9.53%
NOSH 196,544 196,544 196,544 196,544 196,544 140,398 84,226 15.15%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.08% 5.25% 8.49% 5.17% 69.03% 95.42% 98.08% -
ROE 2.41% 2.07% 3.85% 1.36% 7.22% 12.43% 10.44% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 158.68 154.08 169.55 125.40 15.30 24.97 30.43 31.65%
EPS 5.09 4.36 7.69 2.91 10.53 23.73 29.75 -25.47%
DPS 0.00 0.00 0.00 3.00 3.00 4.47 4.00 -
NAPS 2.11 2.10 2.00 2.14 1.46 1.91 2.85 -4.88%
Adjusted Per Share Value based on latest NOSH - 196,544
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 158.68 154.08 169.55 125.40 15.30 17.84 13.04 51.60%
EPS 5.09 4.36 7.69 2.91 10.53 16.95 12.75 -14.17%
DPS 0.00 0.00 0.00 3.00 3.00 3.19 1.71 -
NAPS 2.11 2.10 2.00 2.14 1.46 1.3644 1.2213 9.53%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.815 0.94 1.07 1.01 1.13 0.75 0.58 -
P/RPS 0.51 0.61 0.63 0.81 7.39 3.00 1.91 -19.73%
P/EPS 16.00 21.59 13.91 34.78 10.73 3.16 1.95 41.97%
EY 6.25 4.63 7.19 2.88 9.32 31.64 51.29 -29.56%
DY 0.00 0.00 0.00 2.97 2.65 5.96 6.90 -
P/NAPS 0.39 0.45 0.54 0.47 0.77 0.39 0.20 11.76%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 20/10/16 19/11/15 30/10/14 24/10/13 29/10/12 27/10/11 23/11/10 -
Price 0.825 0.915 1.07 1.05 1.10 0.89 0.67 -
P/RPS 0.52 0.59 0.63 0.84 7.19 3.56 2.20 -21.35%
P/EPS 16.20 21.01 13.91 36.15 10.44 3.75 2.25 38.91%
EY 6.17 4.76 7.19 2.77 9.58 26.67 44.40 -28.00%
DY 0.00 0.00 0.00 2.86 2.73 5.02 5.97 -
P/NAPS 0.39 0.44 0.54 0.49 0.75 0.47 0.24 8.42%

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