[MHC] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 186.87%
YoY- -33.06%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 341,097 301,747 338,300 272,598 28,089 33,703 27,337 52.23%
PBT 31,095 17,060 30,079 28,309 21,101 36,701 28,324 1.56%
Tax -8,711 -6,725 -3,872 -219 -2,712 -4,972 -3,604 15.83%
NP 22,384 10,335 26,207 28,090 18,389 31,729 24,720 -1.63%
-
NP to SH 9,105 3,958 14,317 12,281 18,345 31,617 24,631 -15.27%
-
Tax Rate 28.01% 39.42% 12.87% 0.77% 12.85% 13.55% 12.72% -
Total Cost 318,713 291,412 312,093 244,508 9,700 1,974 2,617 122.47%
-
Net Worth 416,673 410,776 412,742 400,851 294,816 275,183 245,973 9.17%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 4,421 4,422 4,703 2,527 -
Div Payout % - - - 36.00% 24.11% 14.88% 10.26% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 416,673 410,776 412,742 400,851 294,816 275,183 245,973 9.17%
NOSH 196,544 196,544 196,544 196,496 196,544 140,399 84,237 15.15%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.56% 3.43% 7.75% 10.30% 65.47% 94.14% 90.43% -
ROE 2.19% 0.96% 3.47% 3.06% 6.22% 11.49% 10.01% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 173.55 153.53 172.12 138.73 14.29 24.01 32.45 32.20%
EPS 4.63 2.01 7.28 6.25 9.33 16.09 29.24 -26.42%
DPS 0.00 0.00 0.00 2.25 2.25 3.35 3.00 -
NAPS 2.12 2.09 2.10 2.04 1.50 1.96 2.92 -5.19%
Adjusted Per Share Value based on latest NOSH - 196,544
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 173.55 153.53 172.12 138.70 14.29 17.15 13.91 52.23%
EPS 4.63 2.01 7.28 6.25 9.33 16.09 12.53 -15.27%
DPS 0.00 0.00 0.00 2.25 2.25 2.39 1.29 -
NAPS 2.12 2.09 2.10 2.0395 1.50 1.4001 1.2515 9.17%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.915 0.90 0.95 1.06 1.08 0.92 0.84 -
P/RPS 0.53 0.59 0.55 0.76 7.56 3.83 2.59 -23.21%
P/EPS 19.75 44.69 13.04 16.96 11.57 4.09 2.87 37.87%
EY 5.06 2.24 7.67 5.90 8.64 24.48 34.81 -27.46%
DY 0.00 0.00 0.00 2.12 2.08 3.64 3.57 -
P/NAPS 0.43 0.43 0.45 0.52 0.72 0.47 0.29 6.77%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 17/02/15 26/02/14 26/02/13 28/02/12 25/02/11 -
Price 0.95 0.91 1.00 1.08 1.04 1.00 0.73 -
P/RPS 0.55 0.59 0.58 0.78 7.28 4.17 2.25 -20.90%
P/EPS 20.51 45.19 13.73 17.28 11.14 4.44 2.50 41.97%
EY 4.88 2.21 7.28 5.79 8.97 22.52 40.05 -29.56%
DY 0.00 0.00 0.00 2.08 2.16 3.35 4.11 -
P/NAPS 0.45 0.44 0.48 0.53 0.69 0.51 0.25 10.28%

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