[MHC] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 2.55%
YoY- 28.37%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 338,300 272,598 28,089 33,692 27,337 23,293 28,501 51.00%
PBT 30,078 28,309 21,077 36,702 28,324 23,059 25,772 2.60%
Tax -3,872 -219 -2,712 -4,972 -3,604 -2,426 -3,434 2.01%
NP 26,206 28,090 18,365 31,730 24,720 20,633 22,338 2.69%
-
NP to SH 15,046 12,281 18,321 31,618 24,631 20,544 22,260 -6.31%
-
Tax Rate 12.87% 0.77% 12.87% 13.55% 12.72% 10.52% 13.32% -
Total Cost 312,094 244,508 9,724 1,962 2,617 2,660 6,163 92.28%
-
Net Worth 412,742 400,949 294,816 275,188 246,072 223,221 168,533 16.09%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - 8,844 7,578 4,705 2,526 2,527 3,370 -
Div Payout % - 72.02% 41.37% 14.88% 10.26% 12.30% 15.14% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 412,742 400,949 294,816 275,188 246,072 223,221 168,533 16.09%
NOSH 196,544 196,544 196,544 140,402 84,271 84,234 84,266 15.15%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 7.75% 10.30% 65.38% 94.18% 90.43% 88.58% 78.38% -
ROE 3.65% 3.06% 6.21% 11.49% 10.01% 9.20% 13.21% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 172.12 138.70 14.29 24.00 32.44 27.65 33.82 31.13%
EPS 7.66 6.25 9.32 22.52 29.23 24.39 26.42 -18.63%
DPS 0.00 4.50 3.86 3.35 3.00 3.00 4.00 -
NAPS 2.10 2.04 1.50 1.96 2.92 2.65 2.00 0.81%
Adjusted Per Share Value based on latest NOSH - 140,402
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 172.12 138.70 14.29 17.14 13.91 11.85 14.50 51.00%
EPS 7.66 6.25 9.32 16.09 12.53 10.45 11.33 -6.31%
DPS 0.00 4.50 3.86 2.39 1.29 1.29 1.71 -
NAPS 2.10 2.04 1.50 1.4001 1.252 1.1357 0.8575 16.09%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.95 1.06 1.08 0.92 0.84 0.53 0.41 -
P/RPS 0.55 0.76 7.56 3.83 2.59 1.92 1.21 -12.30%
P/EPS 12.41 16.96 11.59 4.09 2.87 2.17 1.55 41.41%
EY 8.06 5.89 8.63 24.48 34.80 46.02 64.43 -29.26%
DY 0.00 4.25 3.57 3.64 3.57 5.66 9.76 -
P/NAPS 0.45 0.52 0.72 0.47 0.29 0.20 0.21 13.53%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 17/02/15 26/02/14 26/02/13 28/02/12 25/02/11 25/02/10 26/02/09 -
Price 1.00 1.08 1.04 1.00 0.73 0.51 0.42 -
P/RPS 0.58 0.78 7.28 4.17 2.25 1.84 1.24 -11.88%
P/EPS 13.06 17.28 11.16 4.44 2.50 2.09 1.59 42.02%
EY 7.66 5.79 8.96 22.52 40.04 47.82 62.90 -29.58%
DY 0.00 4.17 3.71 3.35 4.11 5.88 9.52 -
P/NAPS 0.48 0.53 0.69 0.51 0.25 0.19 0.21 14.76%

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