[MHC] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 222.45%
YoY- 186.43%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 80,450 95,020 74,457 87,752 73,104 60,210 51,532 34.53%
PBT 5,087 12,231 10,783 14,831 6,647 2,775 4,056 16.28%
Tax -1,195 -2,924 -2,753 3,695 -2,165 -718 -1,031 10.33%
NP 3,892 9,307 8,030 18,526 4,482 2,057 3,025 18.27%
-
NP to SH 2,357 4,977 4,739 8,000 2,481 816 984 78.92%
-
Tax Rate 23.49% 23.91% 25.53% -24.91% 32.57% 25.87% 25.42% -
Total Cost 76,558 85,713 66,427 69,226 68,622 58,153 48,507 35.52%
-
Net Worth 393,088 393,088 393,088 400,949 420,604 418,638 422,569 -4.70%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - 4,422 4,422 - -
Div Payout % - - - - 178.24% 541.94% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 393,088 393,088 393,088 400,949 420,604 418,638 422,569 -4.70%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.84% 9.79% 10.78% 21.11% 6.13% 3.42% 5.87% -
ROE 0.60% 1.27% 1.21% 2.00% 0.59% 0.19% 0.23% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 40.93 48.35 37.88 44.65 37.19 30.63 26.22 34.53%
EPS 1.20 2.53 2.41 4.07 1.26 0.42 0.50 79.16%
DPS 0.00 0.00 0.00 0.00 2.25 2.25 0.00 -
NAPS 2.00 2.00 2.00 2.04 2.14 2.13 2.15 -4.70%
Adjusted Per Share Value based on latest NOSH - 196,544
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 40.93 48.35 37.88 44.65 37.19 30.63 26.22 34.53%
EPS 1.20 2.53 2.41 4.07 1.26 0.42 0.50 79.16%
DPS 0.00 0.00 0.00 0.00 2.25 2.25 0.00 -
NAPS 2.00 2.00 2.00 2.04 2.14 2.13 2.15 -4.70%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.07 1.15 1.17 1.06 1.01 1.08 1.03 -
P/RPS 2.61 2.38 3.09 2.37 2.72 3.53 3.93 -23.86%
P/EPS 89.22 45.41 48.52 26.04 80.01 260.13 205.73 -42.67%
EY 1.12 2.20 2.06 3.84 1.25 0.38 0.49 73.43%
DY 0.00 0.00 0.00 0.00 2.23 2.08 0.00 -
P/NAPS 0.54 0.58 0.59 0.52 0.47 0.51 0.48 8.16%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/10/14 24/07/14 30/04/14 26/02/14 24/10/13 25/07/13 26/04/13 -
Price 1.07 1.15 1.17 1.08 1.05 1.07 1.03 -
P/RPS 2.61 2.38 3.09 2.42 2.82 3.49 3.93 -23.86%
P/EPS 89.22 45.41 48.52 26.53 83.18 257.72 205.73 -42.67%
EY 1.12 2.20 2.06 3.77 1.20 0.39 0.49 73.43%
DY 0.00 0.00 0.00 0.00 2.14 2.10 0.00 -
P/NAPS 0.54 0.58 0.59 0.53 0.49 0.50 0.48 8.16%

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