[MHC] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
27-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 51.52%
YoY- 32.99%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 249,927 184,846 22,551 26,291 19,222 17,313 24,355 47.38%
PBT 28,102 13,478 18,241 28,831 21,208 10,547 23,869 2.75%
Tax -6,872 -3,914 -2,675 -3,743 -2,355 -1,715 -3,068 14.37%
NP 21,230 9,564 15,566 25,088 18,853 8,832 20,801 0.34%
-
NP to SH 11,343 4,281 15,528 24,991 18,791 8,774 20,741 -9.56%
-
Tax Rate 24.45% 29.04% 14.66% 12.98% 11.10% 16.26% 12.85% -
Total Cost 228,697 175,282 6,985 1,203 369 8,481 3,554 100.11%
-
Net Worth 393,088 420,604 286,954 268,161 240,046 211,350 203,029 11.63%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 4,422 4,422 4,703 2,526 2,526 - -
Div Payout % - 103.30% 28.48% 18.82% 13.45% 28.79% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 393,088 420,604 286,954 268,161 240,046 211,350 203,029 11.63%
NOSH 196,544 196,544 196,544 140,398 84,226 84,203 84,244 15.15%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 8.49% 5.17% 69.03% 95.42% 98.08% 51.01% 85.41% -
ROE 2.89% 1.02% 5.41% 9.32% 7.83% 4.15% 10.22% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 127.16 94.05 11.47 18.73 22.82 20.56 28.91 27.98%
EPS 5.77 2.18 7.90 17.80 22.31 10.42 24.62 -21.47%
DPS 0.00 2.25 2.25 3.35 3.00 3.00 0.00 -
NAPS 2.00 2.14 1.46 1.91 2.85 2.51 2.41 -3.05%
Adjusted Per Share Value based on latest NOSH - 140,462
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 127.16 94.05 11.47 13.38 9.78 8.81 12.39 47.39%
EPS 5.77 2.18 7.90 12.72 9.56 4.46 10.55 -9.56%
DPS 0.00 2.25 2.25 2.39 1.29 1.29 0.00 -
NAPS 2.00 2.14 1.46 1.3644 1.2213 1.0753 1.033 11.63%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.07 1.01 1.13 0.75 0.58 0.49 0.51 -
P/RPS 0.84 1.07 9.85 4.01 2.54 2.38 1.76 -11.59%
P/EPS 18.54 46.37 14.30 4.21 2.60 4.70 2.07 44.08%
EY 5.39 2.16 6.99 23.73 38.47 21.27 48.27 -30.59%
DY 0.00 2.23 1.99 4.47 5.17 6.12 0.00 -
P/NAPS 0.54 0.47 0.77 0.39 0.20 0.20 0.21 17.03%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/10/14 24/10/13 29/10/12 27/10/11 23/11/10 05/11/09 29/10/08 -
Price 1.07 1.05 1.10 0.89 0.67 0.52 0.39 -
P/RPS 0.84 1.12 9.59 4.75 2.94 2.53 1.35 -7.59%
P/EPS 18.54 48.21 13.92 5.00 3.00 4.99 1.58 50.71%
EY 5.39 2.07 7.18 20.00 33.30 20.04 63.13 -33.62%
DY 0.00 2.14 2.05 3.76 4.48 5.77 0.00 -
P/NAPS 0.54 0.49 0.75 0.47 0.24 0.21 0.16 22.46%

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