[MHC] YoY TTM 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- -11.27%
YoY- -28.14%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 315,494 337,679 190,384 29,952 34,406 25,202 21,459 56.48%
PBT 17,818 42,932 16,314 26,112 35,947 33,720 12,450 6.15%
Tax -907 -3,177 -3,951 -3,904 -4,992 -3,066 -2,081 -12.92%
NP 16,911 39,755 12,363 22,208 30,955 30,654 10,369 8.48%
-
NP to SH 9,392 20,073 7,074 22,155 30,831 30,567 10,287 -1.50%
-
Tax Rate 5.09% 7.40% 24.22% 14.95% 13.89% 9.09% 16.71% -
Total Cost 298,583 297,924 178,021 7,744 3,451 -5,452 11,090 73.07%
-
Net Worth 412,742 393,088 421,376 286,954 268,283 240,048 211,613 11.77%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 4,422 8,801 3,158 4,705 2,526 2,527 -
Div Payout % - 22.03% 124.42% 14.26% 15.26% 8.27% 24.57% -
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 412,742 393,088 421,376 286,954 268,283 240,048 211,613 11.77%
NOSH 196,544 196,544 196,544 196,544 140,462 84,227 84,308 15.14%
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 5.36% 11.77% 6.49% 74.15% 89.97% 121.63% 48.32% -
ROE 2.28% 5.11% 1.68% 7.72% 11.49% 12.73% 4.86% -
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 160.52 171.81 96.69 15.24 24.49 29.92 25.45 35.90%
EPS 4.78 10.21 3.59 11.27 21.95 36.29 12.20 -14.45%
DPS 0.00 2.25 4.50 1.61 3.35 3.00 3.00 -
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 160.52 171.81 96.87 15.24 17.51 12.82 10.92 56.48%
EPS 4.78 10.21 3.60 11.27 15.69 15.55 5.23 -1.48%
DPS 0.00 2.25 4.48 1.61 2.39 1.29 1.29 -
NAPS 2.10 2.00 2.1439 1.46 1.365 1.2213 1.0767 11.77%
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 0.59 0.62 1.04 7.42 3.06 1.94 1.93 -17.91%
P/EPS 19.67 10.48 28.11 10.02 3.42 1.60 4.02 30.27%
EY 5.08 9.54 3.56 9.98 29.27 62.57 24.90 -23.26%
DY 0.00 2.10 4.46 1.42 4.47 5.17 6.12 -
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 0.57 0.62 1.09 7.22 3.63 2.24 2.04 -19.13%
P/EPS 19.15 10.48 29.23 9.76 4.05 1.85 4.26 28.45%
EY 5.22 9.54 3.42 10.25 24.66 54.17 23.46 -22.14%
DY 0.00 2.10 4.29 1.46 3.76 4.48 5.77 -
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