[MHC] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -32.59%
YoY- -28.87%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 240,912 297,828 206,128 28,648 35,932 20,460 17,464 54.83%
PBT 16,032 43,132 16,224 25,148 35,924 13,964 9,636 8.85%
Tax -3,168 -11,012 -4,124 -3,780 -5,816 -1,696 -1,412 14.41%
NP 12,864 32,120 12,100 21,368 30,108 12,268 8,224 7.73%
-
NP to SH 5,876 18,956 3,936 21,312 29,960 12,196 8,160 -5.32%
-
Tax Rate 19.76% 25.53% 25.42% 15.03% 16.19% 12.15% 14.65% -
Total Cost 228,048 265,708 194,028 7,280 5,824 8,192 9,240 70.58%
-
Net Worth 414,707 393,088 422,569 280,421 253,598 226,569 206,528 12.31%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 414,707 393,088 422,569 280,421 253,598 226,569 206,528 12.31%
NOSH 196,544 196,544 196,544 140,210 84,251 84,226 84,297 15.14%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 5.34% 10.78% 5.87% 74.59% 83.79% 59.96% 47.09% -
ROE 1.42% 4.82% 0.93% 7.60% 11.81% 5.38% 3.95% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 122.57 151.53 104.88 20.43 42.65 24.29 20.72 34.46%
EPS 3.00 9.64 2.00 15.20 35.56 14.48 9.68 -17.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.00 2.15 2.00 3.01 2.69 2.45 -2.45%
Adjusted Per Share Value based on latest NOSH - 140,210
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 122.57 151.53 104.88 14.58 18.28 10.41 8.89 54.81%
EPS 3.00 9.64 2.00 10.84 15.24 6.21 4.15 -5.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.00 2.15 1.4268 1.2903 1.1528 1.0508 12.31%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.995 1.17 1.03 1.21 0.73 0.54 0.43 -
P/RPS 0.81 0.77 0.98 5.92 1.71 2.22 2.08 -14.53%
P/EPS 33.28 12.13 51.43 7.96 2.05 3.73 4.44 39.87%
EY 3.00 8.24 1.94 12.56 48.71 26.81 22.51 -28.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.59 0.48 0.61 0.24 0.20 0.18 17.33%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 07/05/15 30/04/14 26/04/13 26/04/12 12/05/11 21/05/10 20/05/09 -
Price 0.96 1.17 1.03 1.35 1.02 0.52 0.51 -
P/RPS 0.78 0.77 0.98 6.61 2.39 2.14 2.46 -17.41%
P/EPS 32.11 12.13 51.43 8.88 2.87 3.59 5.27 35.12%
EY 3.11 8.24 1.94 11.26 34.86 27.85 18.98 -26.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.59 0.48 0.68 0.34 0.19 0.21 13.53%

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