[MHC] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
03-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 20.13%
YoY- 69.13%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 330,333 125,540 30,288 33,634 23,570 23,178 31,182 48.17%
PBT 44,492 16,306 29,097 40,064 23,313 15,608 32,541 5.34%
Tax -4,147 -2,729 -4,059 -5,017 -2,578 -2,340 -3,152 4.67%
NP 40,345 13,577 25,038 35,047 20,735 13,268 29,389 5.42%
-
NP to SH 20,197 10,276 24,970 34,925 20,650 13,194 29,154 -5.93%
-
Tax Rate 9.32% 16.74% 13.95% 12.52% 11.06% 14.99% 9.69% -
Total Cost 289,988 111,963 5,250 -1,413 2,835 9,910 1,793 133.32%
-
Net Worth 393,088 413,828 282,180 259,836 168,449 208,969 198,005 12.10%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 8,852 8,793 3,158 4,705 2,526 2,527 - -
Div Payout % 43.83% 85.57% 12.65% 13.47% 12.24% 19.16% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 393,088 413,828 282,180 259,836 168,449 208,969 198,005 12.10%
NOSH 196,544 196,544 140,388 140,452 84,224 84,261 84,257 15.15%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 12.21% 10.81% 82.67% 104.20% 87.97% 57.24% 94.25% -
ROE 5.14% 2.48% 8.85% 13.44% 12.26% 6.31% 14.72% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 168.07 64.62 21.57 23.95 27.98 27.51 37.01 28.67%
EPS 10.28 5.29 17.79 24.87 24.52 15.66 34.60 -18.30%
DPS 4.50 4.50 2.25 3.35 3.00 3.00 0.00 -
NAPS 2.00 2.13 2.01 1.85 2.00 2.48 2.35 -2.65%
Adjusted Per Share Value based on latest NOSH - 140,452
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 168.07 63.87 15.41 17.11 11.99 11.79 15.87 48.16%
EPS 10.28 5.23 12.70 17.77 10.51 6.71 14.83 -5.92%
DPS 4.50 4.47 1.61 2.39 1.29 1.29 0.00 -
NAPS 2.00 2.1055 1.4357 1.322 0.8571 1.0632 1.0074 12.10%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.15 1.08 1.24 0.95 0.52 0.49 0.64 -
P/RPS 0.68 1.67 5.75 3.97 1.86 1.78 1.73 -14.40%
P/EPS 11.19 20.42 6.97 3.82 2.12 3.13 1.85 34.96%
EY 8.94 4.90 14.34 26.17 47.15 31.96 54.06 -25.90%
DY 3.91 4.17 1.81 3.53 5.77 6.12 0.00 -
P/NAPS 0.58 0.51 0.62 0.51 0.26 0.20 0.27 13.58%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 24/07/14 25/07/13 26/07/12 03/08/11 30/07/10 30/07/09 30/07/08 -
Price 1.15 1.07 1.31 0.89 0.55 0.49 1.40 -
P/RPS 0.68 1.66 6.07 3.72 1.97 1.78 3.78 -24.85%
P/EPS 11.19 20.23 7.37 3.58 2.24 3.13 4.05 18.44%
EY 8.94 4.94 13.58 27.94 44.58 31.96 24.72 -15.58%
DY 3.91 4.21 1.72 3.76 5.45 6.12 0.00 -
P/NAPS 0.58 0.50 0.65 0.48 0.28 0.20 0.60 -0.56%

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