[MHC] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
26-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -15.23%
YoY- -28.5%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 302,893 330,333 125,540 30,288 33,634 23,570 23,178 53.44%
PBT 15,696 44,492 16,306 29,097 40,064 23,313 15,608 0.09%
Tax -152 -4,147 -2,729 -4,059 -5,017 -2,578 -2,340 -36.58%
NP 15,544 40,345 13,577 25,038 35,047 20,735 13,268 2.67%
-
NP to SH 8,545 20,197 10,276 24,970 34,925 20,650 13,194 -6.98%
-
Tax Rate 0.97% 9.32% 16.74% 13.95% 12.52% 11.06% 14.99% -
Total Cost 287,349 289,988 111,963 5,250 -1,413 2,835 9,910 75.23%
-
Net Worth 412,742 393,088 413,828 282,180 259,836 168,449 208,969 12.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 412,742 393,088 413,828 282,180 259,836 168,449 208,969 12.00%
NOSH 196,544 196,544 196,544 140,388 140,452 84,224 84,261 15.15%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 5.13% 12.21% 10.81% 82.67% 104.20% 87.97% 57.24% -
ROE 2.07% 5.14% 2.48% 8.85% 13.44% 12.26% 6.31% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 154.11 168.07 64.62 21.57 23.95 27.98 27.51 33.24%
EPS 4.35 10.28 5.29 17.79 24.87 24.52 15.66 -19.21%
DPS 0.00 4.50 4.50 2.25 3.35 3.00 3.00 -
NAPS 2.10 2.00 2.13 2.01 1.85 2.00 2.48 -2.73%
Adjusted Per Share Value based on latest NOSH - 140,388
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 154.11 168.07 63.87 15.41 17.11 11.99 11.79 53.45%
EPS 4.35 10.28 5.23 12.70 17.77 10.51 6.71 -6.96%
DPS 0.00 4.50 4.47 1.61 2.39 1.29 1.29 -
NAPS 2.10 2.00 2.1055 1.4357 1.322 0.8571 1.0632 12.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.95 1.15 1.08 1.24 0.95 0.52 0.49 -
P/RPS 0.62 0.68 1.67 5.75 3.97 1.86 1.78 -16.11%
P/EPS 21.85 11.19 20.42 6.97 3.82 2.12 3.13 38.22%
EY 4.58 8.94 4.90 14.34 26.17 47.15 31.96 -27.64%
DY 0.00 3.91 4.17 1.81 3.53 5.77 6.12 -
P/NAPS 0.45 0.58 0.51 0.62 0.51 0.26 0.20 14.46%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/07/15 24/07/14 25/07/13 26/07/12 03/08/11 30/07/10 30/07/09 -
Price 0.94 1.15 1.07 1.31 0.89 0.55 0.49 -
P/RPS 0.61 0.68 1.66 6.07 3.72 1.97 1.78 -16.33%
P/EPS 21.62 11.19 20.23 7.37 3.58 2.24 3.13 37.98%
EY 4.63 8.94 4.94 13.58 27.94 44.58 31.96 -27.51%
DY 0.00 3.91 4.21 1.72 3.76 5.45 6.12 -
P/NAPS 0.45 0.58 0.50 0.65 0.48 0.28 0.20 14.46%

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