[MHC] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
30-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -52.64%
YoY- -5.0%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 96,682 101,603 93,051 80,450 73,104 8,260 8,596 49.62%
PBT 13,052 16,509 7,209 5,087 6,647 6,639 9,624 5.20%
Tax -3,168 -4,256 -1,950 -1,195 -2,165 -943 -1,098 19.29%
NP 9,884 12,253 5,259 3,892 4,482 5,696 8,526 2.49%
-
NP to SH 5,083 5,800 3,204 2,357 2,481 5,683 8,498 -8.20%
-
Tax Rate 24.27% 25.78% 27.05% 23.49% 32.57% 14.20% 11.41% -
Total Cost 86,798 89,350 87,792 76,558 68,622 2,564 70 227.41%
-
Net Worth 428,465 414,707 412,742 393,088 420,604 286,954 268,283 8.10%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - 4,422 - - -
Div Payout % - - - - 178.24% - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 428,465 414,707 412,742 393,088 420,604 286,954 268,283 8.10%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 140,462 5.75%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 10.22% 12.06% 5.65% 4.84% 6.13% 68.96% 99.19% -
ROE 1.19% 1.40% 0.78% 0.60% 0.59% 1.98% 3.17% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 49.19 51.69 47.34 40.93 37.19 4.20 6.12 41.48%
EPS 2.59 2.95 1.63 1.20 1.26 2.89 6.05 -13.17%
DPS 0.00 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 2.18 2.11 2.10 2.00 2.14 1.46 1.91 2.22%
Adjusted Per Share Value based on latest NOSH - 196,544
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 49.19 51.69 47.34 40.93 37.19 4.20 4.37 49.64%
EPS 2.59 2.95 1.63 1.20 1.26 2.89 4.32 -8.16%
DPS 0.00 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 2.18 2.11 2.10 2.00 2.14 1.46 1.365 8.10%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.87 0.815 0.94 1.07 1.01 1.13 0.75 -
P/RPS 1.77 1.58 1.99 2.61 2.72 26.89 12.26 -27.54%
P/EPS 33.64 27.62 57.66 89.22 80.01 39.08 12.40 18.07%
EY 2.97 3.62 1.73 1.12 1.25 2.56 8.07 -15.33%
DY 0.00 0.00 0.00 0.00 2.23 0.00 0.00 -
P/NAPS 0.40 0.39 0.45 0.54 0.47 0.77 0.39 0.42%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 02/11/17 20/10/16 19/11/15 30/10/14 24/10/13 29/10/12 27/10/11 -
Price 0.88 0.825 0.915 1.07 1.05 1.10 0.89 -
P/RPS 1.79 1.60 1.93 2.61 2.82 26.17 14.54 -29.44%
P/EPS 34.03 27.96 56.13 89.22 83.18 38.04 14.71 14.98%
EY 2.94 3.58 1.78 1.12 1.20 2.63 6.80 -13.03%
DY 0.00 0.00 0.00 0.00 2.14 0.00 0.00 -
P/NAPS 0.40 0.39 0.44 0.54 0.49 0.75 0.47 -2.64%

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