[MHC] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 222.45%
YoY- 186.43%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 107,206 74,626 88,373 87,752 5,538 7,401 8,115 53.69%
PBT 8,835 1,219 1,977 14,831 2,836 7,871 7,116 3.66%
Tax -3,019 -2,818 3,000 3,695 -37 -1,229 -1,249 15.83%
NP 5,816 -1,599 4,977 18,526 2,799 6,642 5,867 -0.14%
-
NP to SH 1,607 -2,461 2,973 8,000 2,793 6,627 5,840 -19.33%
-
Tax Rate 34.17% 231.17% -151.75% -24.91% 1.30% 15.61% 17.55% -
Total Cost 101,390 76,225 83,396 69,226 2,739 759 2,248 88.55%
-
Net Worth 416,673 410,776 412,742 400,949 294,816 275,188 246,072 9.16%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 416,673 410,776 412,742 400,949 294,816 275,188 246,072 9.16%
NOSH 196,544 196,544 196,544 196,544 196,544 140,402 84,271 15.14%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.43% -2.14% 5.63% 21.11% 50.54% 89.74% 72.30% -
ROE 0.39% -0.60% 0.72% 2.00% 0.95% 2.41% 2.37% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 54.55 37.97 44.96 44.65 2.82 5.27 9.63 33.47%
EPS 0.82 -1.25 1.51 4.07 1.42 4.72 6.93 -29.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.09 2.10 2.04 1.50 1.96 2.92 -5.19%
Adjusted Per Share Value based on latest NOSH - 196,544
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 54.55 37.97 44.96 44.65 2.82 3.77 4.13 53.68%
EPS 0.82 -1.25 1.51 4.07 1.42 3.37 2.97 -19.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.09 2.10 2.04 1.50 1.4001 1.252 9.16%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.915 0.90 0.95 1.06 1.08 0.92 0.84 -
P/RPS 1.68 2.37 2.11 2.37 38.33 17.45 8.72 -23.98%
P/EPS 111.91 -71.88 62.80 26.04 76.00 19.49 12.12 44.79%
EY 0.89 -1.39 1.59 3.84 1.32 5.13 8.25 -30.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.45 0.52 0.72 0.47 0.29 6.77%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 17/02/15 26/02/14 26/02/13 28/02/12 25/02/11 -
Price 0.95 0.91 1.00 1.08 1.04 1.00 0.73 -
P/RPS 1.74 2.40 2.22 2.42 36.91 18.97 7.58 -21.73%
P/EPS 116.19 -72.68 66.11 26.53 73.19 21.19 10.53 49.15%
EY 0.86 -1.38 1.51 3.77 1.37 4.72 9.49 -32.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.48 0.53 0.69 0.51 0.25 10.28%

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