[MHC] YoY TTM 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- -31.16%
YoY- -68.07%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 308,527 315,494 337,679 190,384 29,952 34,406 25,202 51.75%
PBT 23,480 17,818 42,932 16,314 26,112 35,947 33,720 -5.84%
Tax -8,510 -907 -3,177 -3,951 -3,904 -4,992 -3,066 18.52%
NP 14,970 16,911 39,755 12,363 22,208 30,955 30,654 -11.24%
-
NP to SH 5,047 9,392 20,073 7,074 22,155 30,831 30,567 -25.91%
-
Tax Rate 36.24% 5.09% 7.40% 24.22% 14.95% 13.89% 9.09% -
Total Cost 293,557 298,583 297,924 178,021 7,744 3,451 -5,452 -
-
Net Worth 414,707 412,742 393,088 421,376 286,954 268,283 240,048 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 8,801 3,158 4,705 2,526 -
Div Payout % - - 22.03% 124.42% 14.26% 15.26% 8.27% -
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 414,707 412,742 393,088 421,376 286,954 268,283 240,048 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 4.85% 5.36% 11.77% 6.49% 74.15% 89.97% 121.63% -
ROE 1.22% 2.28% 5.11% 1.68% 7.72% 11.49% 12.73% -
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 156.98 160.52 171.81 96.69 15.24 24.49 29.92 31.78%
EPS 2.57 4.78 10.21 3.59 11.27 21.95 36.29 -35.65%
DPS 0.00 0.00 2.25 4.50 1.61 3.35 3.00 -
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 156.98 160.52 171.81 96.87 15.24 17.51 12.82 51.76%
EPS 2.57 4.78 10.21 3.60 11.27 15.69 15.55 -25.89%
DPS 0.00 0.00 2.25 4.48 1.61 2.39 1.29 -
NAPS 2.11 2.10 2.00 2.1439 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 0.52 0.59 0.62 1.04 7.42 3.06 1.94 -19.68%
P/EPS 31.74 19.67 10.48 28.11 10.02 3.42 1.60 64.45%
EY 3.15 5.08 9.54 3.56 9.98 29.27 62.57 -39.20%
DY 0.00 0.00 2.10 4.46 1.42 4.47 5.17 -
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 0.53 0.57 0.62 1.09 7.22 3.63 2.24 -21.33%
P/EPS 32.13 19.15 10.48 29.23 9.76 4.05 1.85 60.85%
EY 3.11 5.22 9.54 3.42 10.25 24.66 54.17 -37.86%
DY 0.00 0.00 2.10 4.29 1.46 3.76 4.48 -
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