[MHC] YoY Cumulative 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- 120.2%

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
Cumulative Result
Revenue	169,477	111,742	14,291	17,695	11,398	11,121	16,444	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	23,015	6,831	11,602	19,207	7,467	7,213	17,377	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	-5,677	-1,749	-1,732	-2,645	-1,232	-1,080	-2,174	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	17,338	5,082	9,870	16,562	6,235	6,133	15,203	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	9,717	1,800	9,845	16,493	6,199	6,093	15,159	-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	152,139	106,660	4,421	1,133	5,163	4,988	1,241	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	-	4,422	3,158	4,702	2,526	2,528	-	-
YoY %	-	40.03%	-32.84%	86.14%	-0.08%	0.00%	-	-
Horiz. %	-	174.92%	124.92%	186.00%	99.92%	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	2.47%	0.43%	3.49%	6.35%	2.73%	2.92%	7.66%	-
YoY %	474.42%	-87.68%	-45.04%	132.60%	-6.51%	-61.88%	-	-
Horiz. %	32.25%	5.61%	45.56%	82.90%	35.64%	38.12%	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	86.23	56.85	10.18	12.61	13.53	13.20	19.53	28.06%
YoY %	51.68%	458.45%	-19.27%	-6.80%	2.50%	-32.41%	-	-
Horiz. %	441.53%	291.09%	52.12%	64.57%	69.28%	67.59%	100.00%	-
EPS	4.94	0.92	7.01	11.75	7.36	7.23	18.00	-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	2.25	2.25	3.35	3.00	3.00	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	86.23	56.85	7.27	9.00	5.80	5.66	8.37	47.48%
YoY %	51.68%	681.98%	-19.22%	55.17%	2.47%	-32.38%	-	-
Horiz. %	1,030.23%	679.21%	86.86%	107.53%	69.30%	67.62%	100.00%	-
EPS	4.94	0.92	5.01	8.39	3.15	3.10	7.71	-7.14%
YoY %	436.96%	-81.64%	-40.29%	166.35%	1.61%	-59.79%	-	-
Horiz. %	64.07%	11.93%	64.98%	108.82%	40.86%	40.21%	100.00%	-
DPS	0.00	2.25	1.61	2.39	1.29	1.29	0.00	-
YoY %	0.00%	39.75%	-32.64%	85.27%	0.00%	0.00%	-	-
Horiz. %	0.00%	174.42%	124.81%	185.27%	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	1.33	1.90	12.18	7.54	3.84	3.71	3.28	-13.96%
YoY %	-30.00%	-84.40%	61.54%	96.35%	3.50%	13.11%	-	-
Horiz. %	40.55%	57.93%	371.34%	229.88%	117.07%	113.11%	100.00%	-
P/EPS	23.26	117.93	17.68	8.09	7.07	6.78	3.56	36.70%
YoY %	-80.28%	567.02%	118.54%	14.43%	4.28%	90.45%	-	-
Horiz. %	653.37%	3,312.64%	496.63%	227.25%	198.60%	190.45%	100.00%	-
EY	4.30	0.85	5.66	12.37	14.15	14.76	28.13	-26.86%
YoY %	405.88%	-84.98%	-54.24%	-12.58%	-4.13%	-47.53%	-	-
Horiz. %	15.29%	3.02%	20.12%	43.97%	50.30%	52.47%	100.00%	-
DY	0.00	2.08	1.81	3.53	5.77	6.12	0.00	-
YoY %	0.00%	14.92%	-48.73%	-38.82%	-5.72%	0.00%	-	-
Horiz. %	0.00%	33.99%	29.58%	57.68%	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	1.33	1.88	12.87	7.06	4.06	3.71	7.17	-24.47%
YoY %	-29.26%	-85.39%	82.29%	73.89%	9.43%	-48.26%	-	-
Horiz. %	18.55%	26.22%	179.50%	98.47%	56.62%	51.74%	100.00%	-
P/EPS	23.26	116.83	18.68	7.57	7.47	6.78	7.78	20.01%
YoY %	-80.09%	525.43%	146.76%	1.34%	10.18%	-12.85%	-	-
Horiz. %	298.97%	1,501.67%	240.10%	97.30%	96.02%	87.15%	100.00%	-
EY	4.30	0.86	5.35	13.20	13.38	14.76	12.86	-16.68%
YoY %	400.00%	-83.93%	-59.47%	-1.35%	-9.35%	14.77%	-	-
Horiz. %	33.44%	6.69%	41.60%	102.64%	104.04%	114.77%	100.00%	-
DY	0.00	2.10	1.72	3.76	5.45	6.12	0.00	-
YoY %	0.00%	22.09%	-54.26%	-31.01%	-10.95%	0.00%	-	-
Horiz. %	0.00%	34.31%	28.10%	61.44%	89.05%	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