[MHC] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 18.14%
YoY- -41.98%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 184,846 111,742 51,532 28,089 22,551 14,291 7,162 771.61%
PBT 13,478 6,831 4,056 21,101 18,241 11,602 6,287 66.18%
Tax -3,914 -1,749 -1,031 -2,712 -2,675 -1,732 -945 157.68%
NP 9,564 5,082 3,025 18,389 15,566 9,870 5,342 47.39%
-
NP to SH 4,281 1,800 984 18,345 15,528 9,845 5,328 -13.56%
-
Tax Rate 29.04% 25.60% 25.42% 12.85% 14.66% 14.93% 15.03% -
Total Cost 175,282 106,660 48,507 9,700 6,985 4,421 1,820 1995.25%
-
Net Worth 420,604 418,638 422,569 294,816 286,954 282,180 280,421 30.99%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 4,422 4,422 - 4,422 4,422 3,158 - -
Div Payout % 103.30% 245.68% - 24.11% 28.48% 32.08% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 420,604 418,638 422,569 294,816 286,954 282,180 280,421 30.99%
NOSH 196,544 196,544 196,544 196,544 196,544 140,388 140,210 25.22%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.17% 4.55% 5.87% 65.47% 69.03% 69.06% 74.59% -
ROE 1.02% 0.43% 0.23% 6.22% 5.41% 3.49% 1.90% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 94.05 56.85 26.22 14.29 11.47 10.18 5.11 595.86%
EPS 2.18 0.92 0.50 9.33 7.90 7.01 3.80 -30.93%
DPS 2.25 2.25 0.00 2.25 2.25 2.25 0.00 -
NAPS 2.14 2.13 2.15 1.50 1.46 2.01 2.00 4.60%
Adjusted Per Share Value based on latest NOSH - 196,544
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 94.05 56.85 26.22 14.29 11.47 7.27 3.64 772.25%
EPS 2.18 0.92 0.50 9.33 7.90 5.01 2.71 -13.49%
DPS 2.25 2.25 0.00 2.25 2.25 1.61 0.00 -
NAPS 2.14 2.13 2.15 1.50 1.46 1.4357 1.4268 30.99%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.01 1.08 1.03 1.08 1.13 1.24 1.21 -
P/RPS 1.07 1.90 3.93 7.56 9.85 12.18 23.69 -87.29%
P/EPS 46.37 117.93 205.73 11.57 14.30 17.68 31.84 28.45%
EY 2.16 0.85 0.49 8.64 6.99 5.66 3.14 -22.05%
DY 2.23 2.08 0.00 2.08 1.99 1.81 0.00 -
P/NAPS 0.47 0.51 0.48 0.72 0.77 0.62 0.61 -15.94%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 24/10/13 25/07/13 26/04/13 26/02/13 29/10/12 26/07/12 26/04/12 -
Price 1.05 1.07 1.03 1.04 1.10 1.31 1.35 -
P/RPS 1.12 1.88 3.93 7.28 9.59 12.87 26.43 -87.82%
P/EPS 48.21 116.83 205.73 11.14 13.92 18.68 35.53 22.54%
EY 2.07 0.86 0.49 8.97 7.18 5.35 2.81 -18.41%
DY 2.14 2.10 0.00 2.16 2.05 1.72 0.00 -
P/NAPS 0.49 0.50 0.48 0.69 0.75 0.65 0.68 -19.60%

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