[MHC] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
26-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 84.78%
YoY- -40.31%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 134,070 169,477 111,742 14,291 17,695 11,398 11,121 51.39%
PBT 8,632 23,015 6,831 11,602 19,207 7,467 7,213 3.03%
Tax -1,957 -5,677 -1,749 -1,732 -2,645 -1,232 -1,080 10.40%
NP 6,675 17,338 5,082 9,870 16,562 6,235 6,133 1.42%
-
NP to SH 3,215 9,717 1,800 9,845 16,493 6,199 6,093 -10.10%
-
Tax Rate 22.67% 24.67% 25.60% 14.93% 13.77% 16.50% 14.97% -
Total Cost 127,395 152,139 106,660 4,421 1,133 5,163 4,988 71.56%
-
Net Worth 412,742 393,088 418,638 282,180 259,677 227,408 208,999 12.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - 4,422 3,158 4,702 2,526 2,528 -
Div Payout % - - 245.68% 32.08% 28.51% 40.76% 41.49% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 412,742 393,088 418,638 282,180 259,677 227,408 208,999 12.00%
NOSH 196,544 196,544 196,544 140,388 140,365 84,225 84,273 15.15%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.98% 10.23% 4.55% 69.06% 93.60% 54.70% 55.15% -
ROE 0.78% 2.47% 0.43% 3.49% 6.35% 2.73% 2.92% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 68.21 86.23 56.85 10.18 12.61 13.53 13.20 31.46%
EPS 1.64 4.94 0.92 7.01 11.75 7.36 7.23 -21.89%
DPS 0.00 0.00 2.25 2.25 3.35 3.00 3.00 -
NAPS 2.10 2.00 2.13 2.01 1.85 2.70 2.48 -2.73%
Adjusted Per Share Value based on latest NOSH - 140,388
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 68.21 86.23 56.85 7.27 9.00 5.80 5.66 51.38%
EPS 1.64 4.94 0.92 5.01 8.39 3.15 3.10 -10.06%
DPS 0.00 0.00 2.25 1.61 2.39 1.29 1.29 -
NAPS 2.10 2.00 2.13 1.4357 1.3212 1.157 1.0634 12.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.95 1.15 1.08 1.24 0.95 0.52 0.49 -
P/RPS 1.39 1.33 1.90 12.18 7.54 3.84 3.71 -15.08%
P/EPS 58.08 23.26 117.93 17.68 8.09 7.07 6.78 43.01%
EY 1.72 4.30 0.85 5.66 12.37 14.15 14.76 -30.09%
DY 0.00 0.00 2.08 1.81 3.53 5.77 6.12 -
P/NAPS 0.45 0.58 0.51 0.62 0.51 0.19 0.20 14.46%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/07/15 24/07/14 25/07/13 26/07/12 03/08/11 30/07/10 30/07/09 -
Price 0.94 1.15 1.07 1.31 0.89 0.55 0.49 -
P/RPS 1.38 1.33 1.88 12.87 7.06 4.06 3.71 -15.18%
P/EPS 57.47 23.26 116.83 18.68 7.57 7.47 6.78 42.76%
EY 1.74 4.30 0.86 5.35 13.20 13.38 14.76 -29.96%
DY 0.00 0.00 2.10 1.72 3.76 5.45 6.12 -
P/NAPS 0.45 0.58 0.50 0.65 0.48 0.20 0.20 14.46%

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