[MHC] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -19.51%
YoY- -31.69%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 23,084 22,242 17,464 28,501 32,473 32,888 30,472 -16.88%
PBT 14,062 14,426 9,636 25,772 31,825 34,754 35,928 -46.46%
Tax -2,286 -2,160 -1,412 -3,434 -4,090 -4,348 -4,272 -34.06%
NP 11,776 12,266 8,224 22,338 27,734 30,406 31,656 -48.24%
-
NP to SH 11,698 12,186 8,160 22,260 27,654 30,318 31,584 -48.39%
-
Tax Rate 16.26% 14.97% 14.65% 13.32% 12.85% 12.51% 11.89% -
Total Cost 11,308 9,976 9,240 6,163 4,738 2,482 -1,184 -
-
Net Worth 211,350 208,999 206,528 204,718 203,029 197,909 192,975 6.24%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,368 5,056 - 3,369 - - - -
Div Payout % 28.79% 41.49% - 15.14% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 211,350 208,999 206,528 204,718 203,029 197,909 192,975 6.24%
NOSH 84,203 84,273 84,297 84,246 84,244 84,216 84,268 -0.05%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 51.01% 55.15% 47.09% 78.38% 85.41% 92.45% 103.89% -
ROE 5.54% 5.83% 3.95% 10.87% 13.62% 15.32% 16.37% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 27.41 26.39 20.72 33.83 38.55 39.05 36.16 -16.85%
EPS 13.89 14.46 9.68 26.43 32.83 36.00 37.48 -48.37%
DPS 4.00 6.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.51 2.48 2.45 2.43 2.41 2.35 2.29 6.30%
Adjusted Per Share Value based on latest NOSH - 84,266
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 11.74 11.32 8.89 14.50 16.52 16.73 15.50 -16.89%
EPS 5.95 6.20 4.15 11.33 14.07 15.43 16.07 -48.40%
DPS 1.71 2.57 0.00 1.71 0.00 0.00 0.00 -
NAPS 1.0753 1.0634 1.0508 1.0416 1.033 1.0069 0.9818 6.24%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.49 0.49 0.43 0.41 0.51 0.64 0.64 -
P/RPS 1.79 1.86 2.08 1.21 1.32 1.64 1.77 0.75%
P/EPS 3.53 3.39 4.44 1.55 1.55 1.78 1.71 62.05%
EY 28.35 29.51 22.51 64.45 64.37 56.25 58.56 -38.31%
DY 8.16 12.24 0.00 9.76 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.18 0.17 0.21 0.27 0.28 -20.07%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 30/07/09 20/05/09 26/02/09 29/10/08 30/07/08 15/05/08 -
Price 0.52 0.49 0.51 0.42 0.39 1.40 0.74 -
P/RPS 1.90 1.86 2.46 1.24 1.01 3.58 2.05 -4.93%
P/EPS 3.74 3.39 5.27 1.59 1.19 3.89 1.97 53.26%
EY 26.72 29.51 18.98 62.91 84.17 25.71 50.65 -34.68%
DY 7.69 12.24 0.00 9.52 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.21 0.17 0.16 0.60 0.32 -24.46%

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