[MHC] YoY 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- -5.61%
YoY- -32.51%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 80,450 73,104 8,260 8,596 7,824 6,192 7,911 47.16%
PBT 5,087 6,647 6,639 9,624 13,741 3,334 6,492 -3.98%
Tax -1,195 -2,165 -943 -1,098 -1,123 -635 -894 4.95%
NP 3,892 4,482 5,696 8,526 12,618 2,699 5,598 -5.87%
-
NP to SH 2,357 2,481 5,683 8,498 12,592 2,681 5,582 -13.37%
-
Tax Rate 23.49% 32.57% 14.20% 11.41% 8.17% 19.05% 13.77% -
Total Cost 76,558 68,622 2,564 70 -4,794 3,493 2,313 79.13%
-
Net Worth 393,088 420,604 286,954 268,283 240,048 211,613 202,905 11.64%
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 - - - - - -
Div Payout % - 178.24% - - - - - -
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 393,088 420,604 286,954 268,283 240,048 211,613 202,905 11.64%
NOSH 196,544 196,544 196,544 140,462 84,227 84,308 84,193 15.16%
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 4.84% 6.13% 68.96% 99.19% 161.27% 43.59% 70.76% -
ROE 0.60% 0.59% 1.98% 3.17% 5.25% 1.27% 2.75% -
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 40.93 37.19 4.20 6.12 9.29 7.34 9.40 27.77%
EPS 1.20 1.26 2.89 6.05 14.95 3.18 6.63 -24.77%
DPS 0.00 2.25 0.00 0.00 0.00 0.00 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 40.93 37.19 4.20 4.37 3.98 3.15 4.03 47.13%
EPS 1.20 1.26 2.89 4.32 6.41 1.36 2.84 -13.36%
DPS 0.00 2.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.14 1.46 1.365 1.2213 1.0767 1.0324 11.64%
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 2.61 2.72 26.89 12.26 6.24 6.67 5.43 -11.48%
P/EPS 89.22 80.01 39.08 12.40 3.88 15.41 7.69 50.43%
EY 1.12 1.25 2.56 8.07 25.78 6.49 13.00 -33.52%
DY 0.00 2.23 0.00 0.00 0.00 0.00 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 2.61 2.82 26.17 14.54 7.21 7.08 4.15 -7.43%
P/EPS 89.22 83.18 38.04 14.71 4.48 16.35 5.88 57.31%
EY 1.12 1.20 2.63 6.80 22.31 6.12 17.00 -36.43%
DY 0.00 2.14 0.00 0.00 0.00 0.00 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