[MHC] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 73.61%
YoY- -32.97%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 341,107 301,747 338,300 272,598 28,089 33,692 27,337 52.23%
PBT 31,096 17,060 30,078 28,309 21,077 36,702 28,324 1.56%
Tax -8,711 -6,725 -3,872 -219 -2,712 -4,972 -3,604 15.83%
NP 22,385 10,335 26,206 28,090 18,365 31,730 24,720 -1.63%
-
NP to SH 9,115 3,958 15,046 12,281 18,321 31,618 24,631 -15.25%
-
Tax Rate 28.01% 39.42% 12.87% 0.77% 12.87% 13.55% 12.72% -
Total Cost 318,722 291,412 312,094 244,508 9,724 1,962 2,617 122.47%
-
Net Worth 416,673 410,776 412,742 400,949 294,816 275,188 246,072 9.16%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 8,844 7,578 4,705 2,526 -
Div Payout % - - - 72.02% 41.37% 14.88% 10.26% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 416,673 410,776 412,742 400,949 294,816 275,188 246,072 9.16%
NOSH 196,544 196,544 196,544 196,544 196,544 140,402 84,271 15.14%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.56% 3.43% 7.75% 10.30% 65.38% 94.18% 90.43% -
ROE 2.19% 0.96% 3.65% 3.06% 6.21% 11.49% 10.01% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 173.55 153.53 172.12 138.70 14.29 24.00 32.44 32.21%
EPS 4.64 2.01 7.66 6.25 9.32 22.52 29.23 -26.39%
DPS 0.00 0.00 0.00 4.50 3.86 3.35 3.00 -
NAPS 2.12 2.09 2.10 2.04 1.50 1.96 2.92 -5.19%
Adjusted Per Share Value based on latest NOSH - 196,544
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 173.55 153.53 172.12 138.70 14.29 17.14 13.91 52.23%
EPS 4.64 2.01 7.66 6.25 9.32 16.09 12.53 -15.24%
DPS 0.00 0.00 0.00 4.50 3.86 2.39 1.29 -
NAPS 2.12 2.09 2.10 2.04 1.50 1.4001 1.252 9.16%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.915 0.90 0.95 1.06 1.08 0.92 0.84 -
P/RPS 0.53 0.59 0.55 0.76 7.56 3.83 2.59 -23.21%
P/EPS 19.73 44.69 12.41 16.96 11.59 4.09 2.87 37.85%
EY 5.07 2.24 8.06 5.89 8.63 24.48 34.80 -27.43%
DY 0.00 0.00 0.00 4.25 3.57 3.64 3.57 -
P/NAPS 0.43 0.43 0.45 0.52 0.72 0.47 0.29 6.77%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 17/02/15 26/02/14 26/02/13 28/02/12 25/02/11 -
Price 0.95 0.91 1.00 1.08 1.04 1.00 0.73 -
P/RPS 0.55 0.59 0.58 0.78 7.28 4.17 2.25 -20.90%
P/EPS 20.48 45.19 13.06 17.28 11.16 4.44 2.50 41.93%
EY 4.88 2.21 7.66 5.79 8.96 22.52 40.04 -29.56%
DY 0.00 0.00 0.00 4.17 3.71 3.35 4.11 -
P/NAPS 0.45 0.44 0.48 0.53 0.69 0.51 0.25 10.28%

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