[MHC] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
30-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -22.18%
YoY- 164.96%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 268,140 240,912 338,300 333,236 338,954 297,828 272,598 -1.09%
PBT 17,264 16,032 30,079 37,469 46,030 43,132 28,309 -28.15%
Tax -3,914 -3,168 -3,872 -9,162 -11,354 -11,012 -219 587.19%
NP 13,350 12,864 26,207 28,306 34,676 32,120 28,090 -39.18%
-
NP to SH 6,430 5,876 14,317 15,124 19,434 18,956 12,281 -35.11%
-
Tax Rate 22.67% 19.76% 12.87% 24.45% 24.67% 25.53% 0.77% -
Total Cost 254,790 228,048 312,093 304,929 304,278 265,708 244,508 2.79%
-
Net Worth 412,742 414,707 412,742 393,088 393,088 393,088 400,851 1.97%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 4,421 -
Div Payout % - - - - - - 36.00% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 412,742 414,707 412,742 393,088 393,088 393,088 400,851 1.97%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,496 0.01%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.98% 5.34% 7.75% 8.49% 10.23% 10.78% 10.30% -
ROE 1.56% 1.42% 3.47% 3.85% 4.94% 4.82% 3.06% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 136.43 122.57 172.12 169.55 172.46 151.53 138.73 -1.11%
EPS 3.28 3.00 7.28 7.69 9.88 9.64 6.25 -35.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.25 -
NAPS 2.10 2.11 2.10 2.00 2.00 2.00 2.04 1.95%
Adjusted Per Share Value based on latest NOSH - 196,544
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 136.43 122.57 172.12 169.55 172.46 151.53 138.70 -1.09%
EPS 3.28 3.00 7.28 7.69 9.88 9.64 6.25 -35.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.25 -
NAPS 2.10 2.11 2.10 2.00 2.00 2.00 2.0395 1.97%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.95 0.995 0.95 1.07 1.15 1.17 1.06 -
P/RPS 0.70 0.81 0.55 0.63 0.67 0.77 0.76 -5.34%
P/EPS 29.04 33.28 13.04 13.91 11.63 12.13 16.96 43.26%
EY 3.44 3.00 7.67 7.19 8.60 8.24 5.90 -30.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.12 -
P/NAPS 0.45 0.47 0.45 0.54 0.58 0.59 0.52 -9.21%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/07/15 07/05/15 17/02/15 30/10/14 24/07/14 30/04/14 26/02/14 -
Price 0.94 0.96 1.00 1.07 1.15 1.17 1.08 -
P/RPS 0.69 0.78 0.58 0.63 0.67 0.77 0.78 -7.86%
P/EPS 28.73 32.11 13.73 13.91 11.63 12.13 17.28 40.47%
EY 3.48 3.11 7.28 7.19 8.60 8.24 5.79 -28.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.08 -
P/NAPS 0.45 0.45 0.48 0.54 0.58 0.59 0.53 -10.36%

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