[MHC] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 83.51%
YoY- 35.94%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 71,966 96,682 101,603 93,051 80,450 73,104 8,260 43.42%
PBT 1,152 13,052 16,509 7,209 5,087 6,647 6,639 -25.30%
Tax -162 -3,168 -4,256 -1,950 -1,195 -2,165 -943 -25.43%
NP 990 9,884 12,253 5,259 3,892 4,482 5,696 -25.28%
-
NP to SH 1,845 5,083 5,800 3,204 2,357 2,481 5,683 -17.08%
-
Tax Rate 14.06% 24.27% 25.78% 27.05% 23.49% 32.57% 14.20% -
Total Cost 70,976 86,798 89,350 87,792 76,558 68,622 2,564 73.88%
-
Net Worth 249,610 428,465 414,707 412,742 393,088 420,604 286,954 -2.29%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - 4,422 - -
Div Payout % - - - - - 178.24% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 249,610 428,465 414,707 412,742 393,088 420,604 286,954 -2.29%
NOSH 196,544 196,544 196,544 196,544 196,544 196,544 196,544 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.38% 10.22% 12.06% 5.65% 4.84% 6.13% 68.96% -
ROE 0.74% 1.19% 1.40% 0.78% 0.60% 0.59% 1.98% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 36.62 49.19 51.69 47.34 40.93 37.19 4.20 43.44%
EPS 0.94 2.59 2.95 1.63 1.20 1.26 2.89 -17.06%
DPS 0.00 0.00 0.00 0.00 0.00 2.25 0.00 -
NAPS 1.27 2.18 2.11 2.10 2.00 2.14 1.46 -2.29%
Adjusted Per Share Value based on latest NOSH - 196,544
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 36.62 49.19 51.69 47.34 40.93 37.19 4.20 43.44%
EPS 0.94 2.59 2.95 1.63 1.20 1.26 2.89 -17.06%
DPS 0.00 0.00 0.00 0.00 0.00 2.25 0.00 -
NAPS 1.27 2.18 2.11 2.10 2.00 2.14 1.46 -2.29%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.70 0.87 0.815 0.94 1.07 1.01 1.13 -
P/RPS 1.91 1.77 1.58 1.99 2.61 2.72 26.89 -35.63%
P/EPS 74.57 33.64 27.62 57.66 89.22 80.01 39.08 11.36%
EY 1.34 2.97 3.62 1.73 1.12 1.25 2.56 -10.22%
DY 0.00 0.00 0.00 0.00 0.00 2.23 0.00 -
P/NAPS 0.55 0.40 0.39 0.45 0.54 0.47 0.77 -5.45%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 02/11/17 20/10/16 19/11/15 30/10/14 24/10/13 29/10/12 -
Price 0.64 0.88 0.825 0.915 1.07 1.05 1.10 -
P/RPS 1.75 1.79 1.60 1.93 2.61 2.82 26.17 -36.27%
P/EPS 68.18 34.03 27.96 56.13 89.22 83.18 38.04 10.20%
EY 1.47 2.94 3.58 1.78 1.12 1.20 2.63 -9.23%
DY 0.00 0.00 0.00 0.00 0.00 2.14 0.00 -
P/NAPS 0.50 0.40 0.39 0.44 0.54 0.49 0.75 -6.53%

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