[MHC] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -6.84%
YoY- 1.32%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 324,071 295,523 72,459 31,871 31,205 24,042 25,249 52.98%
PBT 23,303 35,036 18,846 34,008 33,814 24,141 19,199 3.27%
Tax -1,911 -1,941 -2,798 -4,463 -4,634 -2,497 -2,719 -5.70%
NP 21,392 33,095 16,048 29,545 29,180 21,644 16,480 4.44%
-
NP to SH 11,776 16,036 13,977 29,456 29,072 21,553 16,404 -5.37%
-
Tax Rate 8.20% 5.54% 14.85% 13.12% 13.70% 10.34% 14.16% -
Total Cost 302,679 262,428 56,411 2,326 2,025 2,398 8,769 80.39%
-
Net Worth 414,707 393,088 423,120 280,421 253,598 226,569 206,528 12.31%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - 13,224 7,578 4,705 2,526 2,527 3,370 -
Div Payout % - 82.47% 54.22% 15.97% 8.69% 11.73% 20.55% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 414,707 393,088 423,120 280,421 253,598 226,569 206,528 12.31%
NOSH 196,544 196,544 196,544 140,210 84,251 84,226 84,297 15.14%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 6.60% 11.20% 22.15% 92.70% 93.51% 90.03% 65.27% -
ROE 2.84% 4.08% 3.30% 10.50% 11.46% 9.51% 7.94% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 164.88 150.36 36.82 22.73 37.04 28.54 29.95 32.86%
EPS 5.99 8.16 7.10 21.01 34.51 25.59 19.46 -17.82%
DPS 0.00 6.75 3.85 3.35 3.00 3.00 4.00 -
NAPS 2.11 2.00 2.15 2.00 3.01 2.69 2.45 -2.45%
Adjusted Per Share Value based on latest NOSH - 140,210
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 164.88 150.36 36.87 16.22 15.88 12.23 12.85 52.97%
EPS 5.99 8.16 7.11 14.99 14.79 10.97 8.35 -5.38%
DPS 0.00 6.75 3.86 2.39 1.29 1.29 1.71 -
NAPS 2.11 2.00 2.1528 1.4268 1.2903 1.1528 1.0508 12.31%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.995 1.17 1.03 1.21 0.73 0.54 0.43 -
P/RPS 0.60 0.78 2.80 5.32 1.97 1.89 1.44 -13.57%
P/EPS 16.61 14.34 14.50 5.76 2.12 2.11 2.21 39.93%
EY 6.02 6.97 6.90 17.36 47.27 47.39 45.25 -28.54%
DY 0.00 5.77 3.74 2.77 4.11 5.56 9.30 -
P/NAPS 0.47 0.59 0.48 0.61 0.24 0.20 0.18 17.33%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 07/05/15 30/04/14 26/04/13 26/04/12 12/05/11 21/05/10 20/05/09 -
Price 0.96 1.17 1.03 1.35 1.02 0.52 0.51 -
P/RPS 0.58 0.78 2.80 5.94 2.75 1.82 1.70 -16.40%
P/EPS 16.02 14.34 14.50 6.43 2.96 2.03 2.62 35.20%
EY 6.24 6.97 6.90 15.56 33.83 49.21 38.16 -26.04%
DY 0.00 5.77 3.74 2.48 2.94 5.77 7.84 -
P/NAPS 0.45 0.59 0.48 0.68 0.34 0.19 0.21 13.53%

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