[MHC] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 26.22%
YoY- 16.58%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 227,121 134,070 60,228 338,300 249,927 169,477 74,457 110.18%
PBT 15,841 8,632 4,008 30,079 28,102 23,015 10,783 29.19%
Tax -3,907 -1,957 -792 -3,872 -6,872 -5,677 -2,753 26.25%
NP 11,934 6,675 3,216 26,207 21,230 17,338 8,030 30.19%
-
NP to SH 6,419 3,215 1,469 14,317 11,343 9,717 4,739 22.39%
-
Tax Rate 24.66% 22.67% 19.76% 12.87% 24.45% 24.67% 25.53% -
Total Cost 215,187 127,395 57,012 312,093 228,697 152,139 66,427 118.77%
-
Net Worth 412,742 412,742 414,707 412,742 393,088 393,088 393,088 3.30%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 412,742 412,742 414,707 412,742 393,088 393,088 393,088 3.30%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.25% 4.98% 5.34% 7.75% 8.49% 10.23% 10.78% -
ROE 1.56% 0.78% 0.35% 3.47% 2.89% 2.47% 1.21% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 115.56 68.21 30.64 172.12 127.16 86.23 37.88 110.20%
EPS 3.27 1.64 0.75 7.28 5.77 4.94 2.41 22.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.10 2.11 2.10 2.00 2.00 2.00 3.30%
Adjusted Per Share Value based on latest NOSH - 196,544
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 115.56 68.21 30.64 172.12 127.16 86.23 37.88 110.20%
EPS 3.27 1.64 0.75 7.28 5.77 4.94 2.41 22.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.10 2.11 2.10 2.00 2.00 2.00 3.30%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.94 0.95 0.995 0.95 1.07 1.15 1.17 -
P/RPS 0.81 1.39 3.25 0.55 0.84 1.33 3.09 -59.00%
P/EPS 28.78 58.08 133.13 13.04 18.54 23.26 48.52 -29.38%
EY 3.47 1.72 0.75 7.67 5.39 4.30 2.06 41.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.47 0.45 0.54 0.58 0.59 -16.50%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 30/07/15 07/05/15 17/02/15 30/10/14 24/07/14 30/04/14 -
Price 0.915 0.94 0.96 1.00 1.07 1.15 1.17 -
P/RPS 0.79 1.38 3.13 0.58 0.84 1.33 3.09 -59.68%
P/EPS 28.02 57.47 128.44 13.73 18.54 23.26 48.52 -30.62%
EY 3.57 1.74 0.78 7.28 5.39 4.30 2.06 44.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.45 0.48 0.54 0.58 0.59 -17.74%

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