[MHC] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
25-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -17.07%
YoY- -81.93%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 74,031 73,842 95,020 60,210 7,129 8,712 6,283 50.79%
PBT 6,644 4,624 12,231 2,775 5,315 10,226 3,976 8.92%
Tax -1,641 -1,165 -2,924 -718 -787 -1,191 -808 12.52%
NP 5,003 3,459 9,307 2,057 4,528 9,035 3,168 7.90%
-
NP to SH 1,935 1,746 4,977 816 4,517 9,003 3,150 -7.79%
-
Tax Rate 24.70% 25.19% 23.91% 25.87% 14.81% 11.65% 20.32% -
Total Cost 69,028 70,383 85,713 58,153 2,601 -323 3,115 67.51%
-
Net Worth 408,811 412,742 393,088 418,638 282,180 259,836 227,406 10.25%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 4,422 3,158 4,705 2,526 -
Div Payout % - - - 541.94% 69.93% 52.26% 80.21% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 408,811 412,742 393,088 418,638 282,180 259,836 227,406 10.25%
NOSH 196,544 196,544 196,544 196,544 140,388 140,452 84,224 15.15%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.76% 4.68% 9.79% 3.42% 63.52% 103.71% 50.42% -
ROE 0.47% 0.42% 1.27% 0.19% 1.60% 3.46% 1.39% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 37.67 37.57 48.35 30.63 5.08 6.20 7.46 30.94%
EPS 0.98 0.89 2.53 0.42 3.22 6.41 3.74 -19.98%
DPS 0.00 0.00 0.00 2.25 2.25 3.35 3.00 -
NAPS 2.08 2.10 2.00 2.13 2.01 1.85 2.70 -4.25%
Adjusted Per Share Value based on latest NOSH - 196,544
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 37.67 37.57 48.35 30.63 3.63 4.43 3.20 50.76%
EPS 0.98 0.89 2.53 0.42 2.30 4.58 1.60 -7.83%
DPS 0.00 0.00 0.00 2.25 1.61 2.39 1.29 -
NAPS 2.08 2.10 2.00 2.13 1.4357 1.322 1.157 10.25%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.78 0.95 1.15 1.08 1.24 0.95 0.52 -
P/RPS 2.07 2.53 2.38 3.53 24.42 15.32 6.97 -18.30%
P/EPS 79.23 106.94 45.41 260.13 38.54 14.82 13.90 33.61%
EY 1.26 0.94 2.20 0.38 2.59 6.75 7.19 -25.17%
DY 0.00 0.00 0.00 2.08 1.81 3.53 5.77 -
P/NAPS 0.38 0.45 0.58 0.51 0.62 0.51 0.19 12.23%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/07/16 30/07/15 24/07/14 25/07/13 26/07/12 03/08/11 30/07/10 -
Price 0.80 0.94 1.15 1.07 1.31 0.89 0.55 -
P/RPS 2.12 2.50 2.38 3.49 25.80 14.35 7.37 -18.73%
P/EPS 81.26 105.81 45.41 257.72 40.71 13.88 14.71 32.92%
EY 1.23 0.95 2.20 0.39 2.46 7.20 6.80 -24.77%
DY 0.00 0.00 0.00 2.10 1.72 3.76 5.45 -
P/NAPS 0.38 0.45 0.58 0.50 0.65 0.48 0.20 11.27%

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