[MHC] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
30-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 54.35%
YoY- 381.61%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 361,788 233,068 240,912 297,828 206,128 28,648 35,932 46.89%
PBT 46,748 -3,568 16,032 43,132 16,224 25,148 35,924 4.48%
Tax -13,972 820 -3,168 -11,012 -4,124 -3,780 -5,816 15.71%
NP 32,776 -2,748 12,864 32,120 12,100 21,368 30,108 1.42%
-
NP to SH 14,708 -908 5,876 18,956 3,936 21,312 29,960 -11.17%
-
Tax Rate 29.89% - 19.76% 25.53% 25.42% 15.03% 16.19% -
Total Cost 329,012 235,816 228,048 265,708 194,028 7,280 5,824 95.76%
-
Net Worth 393,088 410,776 414,707 393,088 422,569 280,421 253,598 7.57%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 393,088 410,776 414,707 393,088 422,569 280,421 253,598 7.57%
NOSH 196,544 196,544 196,544 196,544 196,544 140,210 84,251 15.14%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 9.06% -1.18% 5.34% 10.78% 5.87% 74.59% 83.79% -
ROE 3.74% -0.22% 1.42% 4.82% 0.93% 7.60% 11.81% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 184.07 118.58 122.57 151.53 104.88 20.43 42.65 27.56%
EPS 7.48 -0.48 3.00 9.64 2.00 15.20 35.56 -22.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.09 2.11 2.00 2.15 2.00 3.01 -6.58%
Adjusted Per Share Value based on latest NOSH - 196,544
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 184.07 118.58 122.57 151.53 104.88 14.58 18.28 46.89%
EPS 7.48 -0.48 3.00 9.64 2.00 10.84 15.24 -11.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.09 2.11 2.00 2.15 1.4268 1.2903 7.57%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.895 0.93 0.995 1.17 1.03 1.21 0.73 -
P/RPS 0.49 0.78 0.81 0.77 0.98 5.92 1.71 -18.78%
P/EPS 11.96 -201.31 33.28 12.13 51.43 7.96 2.05 34.13%
EY 8.36 -0.50 3.00 8.24 1.94 12.56 48.71 -25.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.47 0.59 0.48 0.61 0.24 11.03%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 18/05/17 27/05/16 07/05/15 30/04/14 26/04/13 26/04/12 12/05/11 -
Price 0.895 0.86 0.96 1.17 1.03 1.35 1.02 -
P/RPS 0.49 0.73 0.78 0.77 0.98 6.61 2.39 -23.19%
P/EPS 11.96 -186.15 32.11 12.13 51.43 8.88 2.87 26.82%
EY 8.36 -0.54 3.11 8.24 1.94 11.26 34.86 -21.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.45 0.59 0.48 0.68 0.34 4.77%

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