[MHC] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
24-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 204.04%
YoY- -56.34%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 101,603 93,051 80,450 73,104 8,260 8,596 7,824 53.25%
PBT 16,509 7,209 5,087 6,647 6,639 9,624 13,741 3.10%
Tax -4,256 -1,950 -1,195 -2,165 -943 -1,098 -1,123 24.83%
NP 12,253 5,259 3,892 4,482 5,696 8,526 12,618 -0.48%
-
NP to SH 5,800 3,204 2,357 2,481 5,683 8,498 12,592 -12.10%
-
Tax Rate 25.78% 27.05% 23.49% 32.57% 14.20% 11.41% 8.17% -
Total Cost 89,350 87,792 76,558 68,622 2,564 70 -4,794 -
-
Net Worth 414,707 412,742 393,088 420,604 286,954 268,283 240,048 9.53%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 4,422 - - - -
Div Payout % - - - 178.24% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 414,707 412,742 393,088 420,604 286,954 268,283 240,048 9.53%
NOSH 196,544 196,544 196,544 196,544 196,544 140,462 84,227 15.15%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.06% 5.65% 4.84% 6.13% 68.96% 99.19% 161.27% -
ROE 1.40% 0.78% 0.60% 0.59% 1.98% 3.17% 5.25% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 51.69 47.34 40.93 37.19 4.20 6.12 9.29 33.08%
EPS 2.95 1.63 1.20 1.26 2.89 6.05 14.95 -23.68%
DPS 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
NAPS 2.11 2.10 2.00 2.14 1.46 1.91 2.85 -4.88%
Adjusted Per Share Value based on latest NOSH - 196,544
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 51.69 47.34 40.93 37.19 4.20 4.37 3.98 53.25%
EPS 2.95 1.63 1.20 1.26 2.89 4.32 6.41 -12.12%
DPS 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
NAPS 2.11 2.10 2.00 2.14 1.46 1.365 1.2213 9.53%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.815 0.94 1.07 1.01 1.13 0.75 0.58 -
P/RPS 1.58 1.99 2.61 2.72 26.89 12.26 6.24 -20.44%
P/EPS 27.62 57.66 89.22 80.01 39.08 12.40 3.88 38.65%
EY 3.62 1.73 1.12 1.25 2.56 8.07 25.78 -27.88%
DY 0.00 0.00 0.00 2.23 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.54 0.47 0.77 0.39 0.20 11.76%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 20/10/16 19/11/15 30/10/14 24/10/13 29/10/12 27/10/11 23/11/10 -
Price 0.825 0.915 1.07 1.05 1.10 0.89 0.67 -
P/RPS 1.60 1.93 2.61 2.82 26.17 14.54 7.21 -22.17%
P/EPS 27.96 56.13 89.22 83.18 38.04 14.71 4.48 35.65%
EY 3.58 1.78 1.12 1.20 2.63 6.80 22.31 -26.26%
DY 0.00 0.00 0.00 2.14 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.54 0.49 0.75 0.47 0.24 8.42%

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