[MHC] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
29-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 5.15%
YoY- -37.87%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 302,828 333,236 246,461 30,068 35,054 25,629 23,084 53.54%
PBT 21,121 37,469 17,970 24,321 38,441 28,277 14,062 7.01%
Tax -5,209 -9,162 -5,218 -3,566 -4,990 -3,140 -2,286 14.70%
NP 15,912 28,306 12,752 20,754 33,450 25,137 11,776 5.14%
-
NP to SH 8,558 15,124 5,708 20,704 33,321 25,054 11,698 -5.07%
-
Tax Rate 24.66% 24.45% 29.04% 14.66% 12.98% 11.10% 16.26% -
Total Cost 286,916 304,929 233,709 9,313 1,604 492 11,308 71.37%
-
Net Worth 412,742 393,088 420,604 286,954 268,161 240,046 211,350 11.79%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 5,896 5,896 6,271 3,369 3,368 -
Div Payout % - - 103.30% 28.48% 18.82% 13.45% 28.79% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 412,742 393,088 420,604 286,954 268,161 240,046 211,350 11.79%
NOSH 196,544 196,544 196,544 196,544 140,398 84,226 84,203 15.16%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.25% 8.49% 5.17% 69.03% 95.42% 98.08% 51.01% -
ROE 2.07% 3.85% 1.36% 7.22% 12.43% 10.44% 5.54% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 154.08 169.55 125.40 15.30 24.97 30.43 27.41 33.32%
EPS 4.36 7.69 2.91 10.53 23.73 29.75 13.89 -17.55%
DPS 0.00 0.00 3.00 3.00 4.47 4.00 4.00 -
NAPS 2.10 2.00 2.14 1.46 1.91 2.85 2.51 -2.92%
Adjusted Per Share Value based on latest NOSH - 196,544
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 154.08 169.55 125.40 15.30 17.84 13.04 11.74 53.55%
EPS 4.36 7.69 2.91 10.53 16.95 12.75 5.95 -5.04%
DPS 0.00 0.00 3.00 3.00 3.19 1.71 1.71 -
NAPS 2.10 2.00 2.14 1.46 1.3644 1.2213 1.0753 11.79%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.94 1.07 1.01 1.13 0.75 0.58 0.49 -
P/RPS 0.61 0.63 0.81 7.39 3.00 1.91 1.79 -16.41%
P/EPS 21.59 13.91 34.78 10.73 3.16 1.95 3.53 35.21%
EY 4.63 7.19 2.88 9.32 31.64 51.29 28.35 -26.05%
DY 0.00 0.00 2.97 2.65 5.96 6.90 8.16 -
P/NAPS 0.45 0.54 0.47 0.77 0.39 0.20 0.20 14.46%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 30/10/14 24/10/13 29/10/12 27/10/11 23/11/10 05/11/09 -
Price 0.915 1.07 1.05 1.10 0.89 0.67 0.52 -
P/RPS 0.59 0.63 0.84 7.19 3.56 2.20 1.90 -17.70%
P/EPS 21.01 13.91 36.15 10.44 3.75 2.25 3.74 33.31%
EY 4.76 7.19 2.77 9.58 26.67 44.40 26.72 -24.97%
DY 0.00 0.00 2.86 2.73 5.02 5.97 7.69 -
P/NAPS 0.44 0.54 0.49 0.75 0.47 0.24 0.21 13.11%

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