[MHC] YoY 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- 20.2%

YoY- 185.81%

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
Quarter Result
Revenue	95,020	60,210	7,129	8,712	6,283	6,755	8,826	48.56%
YoY %	57.81%	744.58%	-18.17%	38.66%	-6.99%	-23.46%	-	-
Horiz. %	1,076.59%	682.19%	80.77%	98.71%	71.19%	76.54%	100.00%	-
PBT	12,231	2,775	5,315	10,226	3,976	4,804	8,395	6.47%
YoY %	340.76%	-47.79%	-48.02%	157.19%	-17.24%	-42.78%	-	-
Horiz. %	145.69%	33.06%	63.31%	121.81%	47.36%	57.22%	100.00%	-
Tax	-2,924	-718	-787	-1,191	-808	-727	-1,106	17.58%
YoY %	-307.24%	8.77%	33.92%	-47.40%	-11.14%	34.27%	-	-
Horiz. %	264.38%	64.92%	71.16%	107.69%	73.06%	65.73%	100.00%	-
NP	9,307	2,057	4,528	9,035	3,168	4,077	7,289	4.15%
YoY %	352.46%	-54.57%	-49.88%	185.20%	-22.30%	-44.07%	-	-
Horiz. %	127.69%	28.22%	62.12%	123.95%	43.46%	55.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,977	816	4,517	9,003	3,150	4,053	7,263	-6.10%
YoY %	509.93%	-81.93%	-49.83%	185.81%	-22.28%	-44.20%	-	-
Horiz. %	68.53%	11.24%	62.19%	123.96%	43.37%	55.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.91%	25.87%	14.81%	11.65%	20.32%	15.13%	13.17%	-
YoY %	-7.58%	74.68%	27.12%	-42.67%	34.30%	14.88%	-	-
Horiz. %	181.55%	196.43%	112.45%	88.46%	154.29%	114.88%	100.00%	-
Total Cost	85,713	58,153	2,601	-323	3,115	2,678	1,537	95.40%
YoY %	47.39%	2,135.79%	905.26%	-110.37%	16.32%	74.24%	-	-
Horiz. %	5,576.64%	3,783.54%	169.23%	-21.01%	202.67%	174.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	393,088	418,638	282,180	259,836	227,406	208,969	198,005	12.10%
YoY %	-6.10%	48.36%	8.60%	14.26%	8.82%	5.54%	-	-
Horiz. %	198.52%	211.43%	142.51%	131.23%	114.85%	105.54%	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	4,705	2,526	2,527	-	-
YoY %	-	40.03%	-32.88%	86.26%	-0.04%	0.00%	-	-
Horiz. %	-	174.99%	124.97%	186.19%	99.96%	100.00%	-	-
Div Payout %	-	541.94%	69.93%	52.26%	80.21%	62.37%	-	-
YoY %	-	674.97%	33.81%	-34.85%	28.60%	0.00%	-	-
Horiz. %	-	868.91%	112.12%	83.79%	128.60%	100.00%	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	393,088	418,638	282,180	259,836	227,406	208,969	198,005	12.10%
YoY %	-6.10%	48.36%	8.60%	14.26%	8.82%	5.54%	-	-
Horiz. %	198.52%	211.43%	142.51%	131.23%	114.85%	105.54%	100.00%	-
NOSH	196,544	196,544	140,388	140,452	84,224	84,261	84,257	15.15%
YoY %	0.00%	40.00%	-0.05%	66.76%	-0.04%	0.00%	-	-
Horiz. %	233.27%	233.27%	166.62%	166.69%	99.96%	100.00%	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	9.79%	3.42%	63.52%	103.71%	50.42%	60.36%	82.59%	-
YoY %	186.26%	-94.62%	-38.75%	105.69%	-16.47%	-26.92%	-	-
Horiz. %	11.85%	4.14%	76.91%	125.57%	61.05%	73.08%	100.00%	-
ROE	1.27%	0.19%	1.60%	3.46%	1.39%	1.94%	3.67%	-
YoY %	568.42%	-88.12%	-53.76%	148.92%	-28.35%	-47.14%	-	-
Horiz. %	34.60%	5.18%	43.60%	94.28%	37.87%	52.86%	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	48.35	30.63	5.08	6.20	7.46	8.02	10.48	29.00%
YoY %	57.85%	502.95%	-18.06%	-16.89%	-6.98%	-23.47%	-	-
Horiz. %	461.35%	292.27%	48.47%	59.16%	71.18%	76.53%	100.00%	-
EPS	2.53	0.42	3.22	6.41	3.74	4.81	8.62	-18.47%
YoY %	502.38%	-86.96%	-49.77%	71.39%	-22.25%	-44.20%	-	-
Horiz. %	29.35%	4.87%	37.35%	74.36%	43.39%	55.80%	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	48.35	30.63	3.63	4.43	3.20	3.44	4.49	48.57%
YoY %	57.85%	743.80%	-18.06%	38.44%	-6.98%	-23.39%	-	-
Horiz. %	1,076.84%	682.18%	80.85%	98.66%	71.27%	76.61%	100.00%	-
EPS	2.53	0.42	2.30	4.58	1.60	2.06	3.70	-6.13%
YoY %	502.38%	-81.74%	-49.78%	186.25%	-22.33%	-44.32%	-	-
Horiz. %	68.38%	11.35%	62.16%	123.78%	43.24%	55.68%	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	1.322	1.157	1.0632	1.0074	12.10%
YoY %	-6.10%	48.36%	8.60%	14.26%	8.82%	5.54%	-	-
Horiz. %	198.53%	211.44%	142.52%	131.23%	114.85%	105.54%	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	2.38	3.53	24.42	15.32	6.97	6.11	6.11	-14.53%
YoY %	-32.58%	-85.54%	59.40%	119.80%	14.08%	0.00%	-	-
Horiz. %	38.95%	57.77%	399.67%	250.74%	114.08%	100.00%	100.00%	-
P/EPS	45.41	260.13	38.54	14.82	13.90	10.19	7.42	35.22%
YoY %	-82.54%	574.96%	160.05%	6.62%	36.41%	37.33%	-	-
Horiz. %	611.99%	3,505.80%	519.41%	199.73%	187.33%	137.33%	100.00%	-
EY	2.20	0.38	2.59	6.75	7.19	9.82	13.47	-26.05%
YoY %	478.95%	-85.33%	-61.63%	-6.12%	-26.78%	-27.10%	-	-
Horiz. %	16.33%	2.82%	19.23%	50.11%	53.38%	72.90%	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	2.38	3.49	25.80	14.35	7.37	6.11	13.37	-24.98%
YoY %	-31.81%	-86.47%	79.79%	94.71%	20.62%	-54.30%	-	-
Horiz. %	17.80%	26.10%	192.97%	107.33%	55.12%	45.70%	100.00%	-
P/EPS	45.41	257.72	40.71	13.88	14.71	10.19	16.24	18.68%
YoY %	-82.38%	533.06%	193.30%	-5.64%	44.36%	-37.25%	-	-
Horiz. %	279.62%	1,586.95%	250.68%	85.47%	90.58%	62.75%	100.00%	-
EY	2.20	0.39	2.46	7.20	6.80	9.82	6.16	-15.76%
YoY %	464.10%	-84.15%	-65.83%	5.88%	-30.75%	59.42%	-	-
Horiz. %	35.71%	6.33%	39.94%	116.88%	110.39%	159.42%	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