[MHC] QoQ TTM 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- 73.61%
YoY- -32.97%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 337,679 330,333 295,523 272,598 190,384 125,540 72,459 178.74%
PBT 42,932 44,492 35,036 28,309 16,314 16,306 18,846 73.04%
Tax -3,177 -4,147 -1,941 -219 -3,951 -2,729 -2,798 8.82%
NP 39,755 40,345 33,095 28,090 12,363 13,577 16,048 82.98%
-
NP to SH 20,073 20,197 16,036 12,281 7,074 10,276 13,977 27.26%
-
Tax Rate 7.40% 9.32% 5.54% 0.77% 24.22% 16.74% 14.85% -
Total Cost 297,924 289,988 262,428 244,508 178,021 111,963 56,411 202.96%
-
Net Worth 393,088 393,088 393,088 400,949 421,376 413,828 423,120 -4.78%
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 8,852 13,224 8,844 8,801 8,793 7,578 -30.14%
Div Payout % 22.03% 43.83% 82.47% 72.02% 124.42% 85.57% 54.22% -
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 393,088 393,088 393,088 400,949 421,376 413,828 423,120 -4.78%
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 11.77% 12.21% 11.20% 10.30% 6.49% 10.81% 22.15% -
ROE 5.11% 5.14% 4.08% 3.06% 1.68% 2.48% 3.30% -
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 171.81 168.07 150.36 138.70 96.69 64.62 36.82 178.97%
EPS 10.21 10.28 8.16 6.25 3.59 5.29 7.10 27.37%
DPS 2.25 4.50 6.75 4.50 4.50 4.50 3.85 -30.07%
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 171.81 168.07 150.36 138.70 96.87 63.87 36.87 178.72%
EPS 10.21 10.28 8.16 6.25 3.60 5.23 7.11 27.25%
DPS 2.25 4.50 6.75 4.50 4.48 4.47 3.86 -30.19%
NAPS 2.00 2.00 2.00 2.04 2.1439 2.1055 2.1528 -4.78%
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 0.62 0.68 0.78 0.76 1.04 1.67 2.80 -63.36%
P/EPS 10.48 11.19 14.34 16.96 28.11 20.42 14.50 -19.44%
EY 9.54 8.94 6.97 5.89 3.56 4.90 6.90 24.08%
DY 2.10 3.91 5.77 4.25 4.46 4.17 3.74 -31.91%
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 0.62 0.68 0.78 0.78 1.09 1.66 2.80 -63.36%
P/EPS 10.48 11.19 14.34 17.28 29.23 20.23 14.50 -19.44%
EY 9.54 8.94 6.97 5.79 3.42 4.94 6.90 24.08%
DY 2.10 3.91 5.77 4.17 4.29 4.21 3.74 -31.91%
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