[MHC] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 2.52%
YoY- 439.83%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 373,472 264,596 268,140 338,954 223,484 28,582 35,390 48.04%
PBT 55,182 11,504 17,264 46,030 13,662 23,204 38,414 6.21%
Tax -13,428 -2,872 -3,914 -11,354 -3,498 -3,464 -5,290 16.77%
NP 41,754 8,632 13,350 34,676 10,164 19,740 33,124 3.93%
-
NP to SH 18,294 3,416 6,430 19,434 3,600 19,690 32,986 -9.34%
-
Tax Rate 24.33% 24.97% 22.67% 24.67% 25.60% 14.93% 13.77% -
Total Cost 331,718 255,964 254,790 304,278 213,320 8,842 2,266 129.39%
-
Net Worth 422,569 408,811 412,742 393,088 418,638 282,180 259,677 8.44%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 5,896 - - - 8,844 6,317 9,404 -7.47%
Div Payout % 32.23% - - - 245.68% 32.08% 28.51% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 422,569 408,811 412,742 393,088 418,638 282,180 259,677 8.44%
NOSH 196,544 196,544 196,544 196,544 196,544 140,388 140,365 5.76%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 11.18% 3.26% 4.98% 10.23% 4.55% 69.06% 93.60% -
ROE 4.33% 0.84% 1.56% 4.94% 0.86% 6.98% 12.70% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 190.02 134.62 136.43 172.46 113.71 20.36 25.21 39.98%
EPS 9.30 1.74 3.28 9.88 1.84 14.02 23.50 -14.30%
DPS 3.00 0.00 0.00 0.00 4.50 4.50 6.70 -12.52%
NAPS 2.15 2.08 2.10 2.00 2.13 2.01 1.85 2.53%
Adjusted Per Share Value based on latest NOSH - 196,544
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 190.02 134.62 136.43 172.46 113.71 14.54 18.01 48.04%
EPS 9.30 1.74 3.28 9.88 1.84 10.02 16.78 -9.35%
DPS 3.00 0.00 0.00 0.00 4.50 3.21 4.78 -7.46%
NAPS 2.15 2.08 2.10 2.00 2.13 1.4357 1.3212 8.44%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.855 0.78 0.95 1.15 1.08 1.24 0.95 -
P/RPS 0.45 0.58 0.70 0.67 0.95 6.09 3.77 -29.80%
P/EPS 9.19 44.88 29.04 11.63 58.96 8.84 4.04 14.66%
EY 10.89 2.23 3.44 8.60 1.70 11.31 24.74 -12.77%
DY 3.51 0.00 0.00 0.00 4.17 3.63 7.05 -10.96%
P/NAPS 0.40 0.38 0.45 0.58 0.51 0.62 0.51 -3.96%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 10/08/17 28/07/16 30/07/15 24/07/14 25/07/13 26/07/12 03/08/11 -
Price 0.89 0.80 0.94 1.15 1.07 1.31 0.89 -
P/RPS 0.47 0.59 0.69 0.67 0.94 6.43 3.53 -28.51%
P/EPS 9.56 46.03 28.73 11.63 58.42 9.34 3.79 16.65%
EY 10.46 2.17 3.48 8.60 1.71 10.71 26.40 -14.28%
DY 3.37 0.00 0.00 0.00 4.21 3.44 7.53 -12.53%
P/NAPS 0.41 0.38 0.45 0.58 0.50 0.65 0.48 -2.59%

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