[MHC] YoY 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- 25.81%
YoY- -33.13%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 93,051 80,450 73,104 8,260 8,596 7,824 6,192 57.05%
PBT 7,209 5,087 6,647 6,639 9,624 13,741 3,334 13.70%
Tax -1,950 -1,195 -2,165 -943 -1,098 -1,123 -635 20.55%
NP 5,259 3,892 4,482 5,696 8,526 12,618 2,699 11.75%
-
NP to SH 3,204 2,357 2,481 5,683 8,498 12,592 2,681 3.01%
-
Tax Rate 27.05% 23.49% 32.57% 14.20% 11.41% 8.17% 19.05% -
Total Cost 87,792 76,558 68,622 2,564 70 -4,794 3,493 71.10%
-
Net Worth 412,742 393,088 420,604 286,954 268,283 240,048 211,613 11.77%
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 - - - - -
Div Payout % - - 178.24% - - - - -
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 412,742 393,088 420,604 286,954 268,283 240,048 211,613 11.77%
NOSH 196,544 196,544 196,544 196,544 140,462 84,227 84,308 15.14%
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 5.65% 4.84% 6.13% 68.96% 99.19% 161.27% 43.59% -
ROE 0.78% 0.60% 0.59% 1.98% 3.17% 5.25% 1.27% -
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 47.34 40.93 37.19 4.20 6.12 9.29 7.34 36.41%
EPS 1.63 1.20 1.26 2.89 6.05 14.95 3.18 -10.53%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 0.00 -
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 47.34 40.93 37.19 4.20 4.37 3.98 3.15 57.05%
EPS 1.63 1.20 1.26 2.89 4.32 6.41 1.36 3.06%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.00 2.14 1.46 1.365 1.2213 1.0767 11.77%
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 1.99 2.61 2.72 26.89 12.26 6.24 6.67 -18.24%
P/EPS 57.66 89.22 80.01 39.08 12.40 3.88 15.41 24.58%
EY 1.73 1.12 1.25 2.56 8.07 25.78 6.49 -19.76%
DY 0.00 0.00 2.23 0.00 0.00 0.00 0.00 -
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 1.93 2.61 2.82 26.17 14.54 7.21 7.08 -19.46%
P/EPS 56.13 89.22 83.18 38.04 14.71 4.48 16.35 22.81%
EY 1.78 1.12 1.20 2.63 6.80 22.31 6.12 -18.59%
DY 0.00 0.00 2.14 0.00 0.00 0.00 0.00 -
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