[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
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 169,477 111,742 14,291 17,695 11,398 11,121 16,444 47.49%
PBT 23,015 6,831 11,602 19,207 7,467 7,213 17,377 4.79%
Tax -5,677 -1,749 -1,732 -2,645 -1,232 -1,080 -2,174 17.33%
NP 17,338 5,082 9,870 16,562 6,235 6,133 15,203 2.21%
-
NP to SH 9,717 1,800 9,845 16,493 6,199 6,093 15,159 -7.14%
-
Tax Rate 24.67% 25.60% 14.93% 13.77% 16.50% 14.97% 12.51% -
Total Cost 152,139 106,660 4,421 1,133 5,163 4,988 1,241 122.80%
-
Net Worth 393,088 418,638 282,180 259,677 227,408 208,999 197,909 12.11%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - 4,422 3,158 4,702 2,526 2,528 - -
Div Payout % - 245.68% 32.08% 28.51% 40.76% 41.49% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 393,088 418,638 282,180 259,677 227,408 208,999 197,909 12.11%
NOSH 196,544 196,544 140,388 140,365 84,225 84,273 84,216 15.16%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 10.23% 4.55% 69.06% 93.60% 54.70% 55.15% 92.45% -
ROE 2.47% 0.43% 3.49% 6.35% 2.73% 2.92% 7.66% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 86.23 56.85 10.18 12.61 13.53 13.20 19.53 28.06%
EPS 4.94 0.92 7.01 11.75 7.36 7.23 18.00 -19.37%
DPS 0.00 2.25 2.25 3.35 3.00 3.00 0.00 -
NAPS 2.00 2.13 2.01 1.85 2.70 2.48 2.35 -2.65%
Adjusted Per Share Value based on latest NOSH - 140,452
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 86.23 56.85 7.27 9.00 5.80 5.66 8.37 47.48%
EPS 4.94 0.92 5.01 8.39 3.15 3.10 7.71 -7.14%
DPS 0.00 2.25 1.61 2.39 1.29 1.29 0.00 -
NAPS 2.00 2.13 1.4357 1.3212 1.157 1.0634 1.0069 12.11%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
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%
P/EPS 23.26 117.93 17.68 8.09 7.07 6.78 3.56 36.70%
EY 4.30 0.85 5.66 12.37 14.15 14.76 28.13 -26.86%
DY 0.00 2.08 1.81 3.53 5.77 6.12 0.00 -
P/NAPS 0.58 0.51 0.62 0.51 0.19 0.20 0.27 13.58%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
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%
P/EPS 23.26 116.83 18.68 7.57 7.47 6.78 7.78 20.01%
EY 4.30 0.86 5.35 13.20 13.38 14.76 12.86 -16.68%
DY 0.00 2.10 1.72 3.76 5.45 6.12 0.00 -
P/NAPS 0.58 0.50 0.65 0.48 0.20 0.20 0.60 -0.56%

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