[MHC] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
29-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 57.72%
YoY- -37.87%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 227,121 249,927 184,846 22,551 26,291 19,222 17,313 53.54%
PBT 15,841 28,102 13,478 18,241 28,831 21,208 10,547 7.01%
Tax -3,907 -6,872 -3,914 -2,675 -3,743 -2,355 -1,715 14.70%
NP 11,934 21,230 9,564 15,566 25,088 18,853 8,832 5.14%
-
NP to SH 6,419 11,343 4,281 15,528 24,991 18,791 8,774 -5.07%
-
Tax Rate 24.66% 24.45% 29.04% 14.66% 12.98% 11.10% 16.26% -
Total Cost 215,187 228,697 175,282 6,985 1,203 369 8,481 71.37%
-
Net Worth 412,742 393,088 420,604 286,954 268,161 240,046 211,350 11.79%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 412,742 393,088 420,604 286,954 268,161 240,046 211,350 11.79%
NOSH 196,544 196,544 196,544 196,544 140,398 84,226 84,203 15.16%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.25% 8.49% 5.17% 69.03% 95.42% 98.08% 51.01% -
ROE 1.56% 2.89% 1.02% 5.41% 9.32% 7.83% 4.15% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 115.56 127.16 94.05 11.47 18.73 22.82 20.56 33.32%
EPS 3.27 5.77 2.18 7.90 17.80 22.31 10.42 -17.55%
DPS 0.00 0.00 2.25 2.25 3.35 3.00 3.00 -
NAPS 2.10 2.00 2.14 1.46 1.91 2.85 2.51 -2.92%
Adjusted Per Share Value based on latest NOSH - 196,544
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 115.56 127.16 94.05 11.47 13.38 9.78 8.81 53.53%
EPS 3.27 5.77 2.18 7.90 12.72 9.56 4.46 -5.03%
DPS 0.00 0.00 2.25 2.25 2.39 1.29 1.29 -
NAPS 2.10 2.00 2.14 1.46 1.3644 1.2213 1.0753 11.79%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.94 1.07 1.01 1.13 0.75 0.58 0.49 -
P/RPS 0.81 0.84 1.07 9.85 4.01 2.54 2.38 -16.43%
P/EPS 28.78 18.54 46.37 14.30 4.21 2.60 4.70 35.24%
EY 3.47 5.39 2.16 6.99 23.73 38.47 21.27 -26.07%
DY 0.00 0.00 2.23 1.99 4.47 5.17 6.12 -
P/NAPS 0.45 0.54 0.47 0.77 0.39 0.20 0.20 14.46%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 30/10/14 24/10/13 29/10/12 27/10/11 23/11/10 05/11/09 -
Price 0.915 1.07 1.05 1.10 0.89 0.67 0.52 -
P/RPS 0.79 0.84 1.12 9.59 4.75 2.94 2.53 -17.62%
P/EPS 28.02 18.54 48.21 13.92 5.00 3.00 4.99 33.30%
EY 3.57 5.39 2.07 7.18 20.00 33.30 20.04 -24.97%
DY 0.00 0.00 2.14 2.05 3.76 4.48 5.77 -
P/NAPS 0.44 0.54 0.49 0.75 0.47 0.24 0.21 13.11%

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