[MHC] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -5.34%
YoY- 16.58%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 390,291 341,097 301,747 338,300 272,598 28,089 33,703 50.35%
PBT 49,131 31,095 17,060 30,079 28,309 21,101 36,701 4.97%
Tax -11,651 -8,711 -6,725 -3,872 -219 -2,712 -4,972 15.23%
NP 37,480 22,384 10,335 26,207 28,090 18,389 31,729 2.81%
-
NP to SH 17,409 9,105 3,958 14,317 12,281 18,345 31,617 -9.45%
-
Tax Rate 23.71% 28.01% 39.42% 12.87% 0.77% 12.85% 13.55% -
Total Cost 352,811 318,713 291,412 312,093 244,508 9,700 1,974 137.15%
-
Net Worth 432,396 416,673 410,776 412,742 400,851 294,816 275,183 7.81%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - 4,421 4,422 4,703 -
Div Payout % - - - - 36.00% 24.11% 14.88% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 432,396 416,673 410,776 412,742 400,851 294,816 275,183 7.81%
NOSH 196,544 196,544 196,544 196,544 196,496 196,544 140,399 5.76%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 9.60% 6.56% 3.43% 7.75% 10.30% 65.47% 94.14% -
ROE 4.03% 2.19% 0.96% 3.47% 3.06% 6.22% 11.49% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 198.58 173.55 153.53 172.12 138.73 14.29 24.01 42.16%
EPS 8.86 4.63 2.01 7.28 6.25 9.33 16.09 -9.45%
DPS 0.00 0.00 0.00 0.00 2.25 2.25 3.35 -
NAPS 2.20 2.12 2.09 2.10 2.04 1.50 1.96 1.94%
Adjusted Per Share Value based on latest NOSH - 196,544
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 198.58 173.55 153.53 172.12 138.70 14.29 17.15 50.35%
EPS 8.86 4.63 2.01 7.28 6.25 9.33 16.09 -9.45%
DPS 0.00 0.00 0.00 0.00 2.25 2.25 2.39 -
NAPS 2.20 2.12 2.09 2.10 2.0395 1.50 1.4001 7.81%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.89 0.915 0.90 0.95 1.06 1.08 0.92 -
P/RPS 0.45 0.53 0.59 0.55 0.76 7.56 3.83 -29.99%
P/EPS 10.05 19.75 44.69 13.04 16.96 11.57 4.09 16.14%
EY 9.95 5.06 2.24 7.67 5.90 8.64 24.48 -13.92%
DY 0.00 0.00 0.00 0.00 2.12 2.08 3.64 -
P/NAPS 0.40 0.43 0.43 0.45 0.52 0.72 0.47 -2.64%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 23/02/17 26/02/16 17/02/15 26/02/14 26/02/13 28/02/12 -
Price 0.82 0.95 0.91 1.00 1.08 1.04 1.00 -
P/RPS 0.41 0.55 0.59 0.58 0.78 7.28 4.17 -32.03%
P/EPS 9.26 20.51 45.19 13.73 17.28 11.14 4.44 13.02%
EY 10.80 4.88 2.21 7.28 5.79 8.97 22.52 -11.51%
DY 0.00 0.00 0.00 0.00 2.08 2.16 3.35 -
P/NAPS 0.37 0.45 0.44 0.48 0.53 0.69 0.51 -5.20%

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