[MHC] YoY Cumulative 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- 105.04%
YoY- 439.83%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 186,736 132,298 134,070 169,477 111,742 14,291 17,695 48.04%
PBT 27,591 5,752 8,632 23,015 6,831 11,602 19,207 6.21%
Tax -6,714 -1,436 -1,957 -5,677 -1,749 -1,732 -2,645 16.77%
NP 20,877 4,316 6,675 17,338 5,082 9,870 16,562 3.93%
-
NP to SH 9,147 1,708 3,215 9,717 1,800 9,845 16,493 -9.34%
-
Tax Rate 24.33% 24.97% 22.67% 24.67% 25.60% 14.93% 13.77% -
Total Cost 165,859 127,982 127,395 152,139 106,660 4,421 1,133 129.39%
-
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 2,948 - - - 4,422 3,158 4,702 -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 2.16% 0.42% 0.78% 2.47% 0.43% 3.49% 6.35% -
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 95.01 67.31 68.21 86.23 56.85 10.18 12.61 39.97%
EPS 4.65 0.87 1.64 4.94 0.92 7.01 11.75 -14.30%
DPS 1.50 0.00 0.00 0.00 2.25 2.25 3.35 -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 95.01 67.31 68.21 86.23 56.85 7.27 9.00 48.05%
EPS 4.65 0.87 1.64 4.94 0.92 5.01 8.39 -9.35%
DPS 1.50 0.00 0.00 0.00 2.25 1.61 2.39 -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 0.90 1.16 1.39 1.33 1.90 12.18 7.54 -29.80%
P/EPS 18.37 89.76 58.08 23.26 117.93 17.68 8.09 14.63%
EY 5.44 1.11 1.72 4.30 0.85 5.66 12.37 -12.78%
DY 1.75 0.00 0.00 0.00 2.08 1.81 3.53 -11.02%
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 0.94 1.19 1.38 1.33 1.88 12.87 7.06 -28.51%
P/EPS 19.12 92.06 57.47 23.26 116.83 18.68 7.57 16.68%
EY 5.23 1.09 1.74 4.30 0.86 5.35 13.20 -14.28%
DY 1.69 0.00 0.00 0.00 2.10 1.72 3.76 -12.46%
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