[MHC] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 36.82%
YoY- -18.07%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 11,121 4,366 28,501 24,355 16,444 7,618 25,424 -42.40%
PBT 7,213 2,409 25,772 23,869 17,377 8,982 34,679 -64.92%
Tax -1,080 -353 -3,434 -3,068 -2,174 -1,068 -1,885 -31.04%
NP 6,133 2,056 22,338 20,801 15,203 7,914 32,794 -67.33%
-
NP to SH 6,093 2,040 22,260 20,741 15,159 7,896 32,589 -67.33%
-
Tax Rate 14.97% 14.65% 13.32% 12.85% 12.51% 11.89% 5.44% -
Total Cost 4,988 2,310 6,163 3,554 1,241 -296 -7,370 -
-
Net Worth 208,999 206,528 204,718 203,029 197,909 192,975 185,314 8.35%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 2,528 - 3,369 - - - 2,493 0.93%
Div Payout % 41.49% - 15.14% - - - 7.65% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 208,999 206,528 204,718 203,029 197,909 192,975 185,314 8.35%
NOSH 84,273 84,297 84,246 84,244 84,216 84,268 84,233 0.03%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 55.15% 47.09% 78.38% 85.41% 92.45% 103.89% 128.99% -
ROE 2.92% 0.99% 10.87% 10.22% 7.66% 4.09% 17.59% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 13.20 5.18 33.83 28.91 19.53 9.04 30.18 -42.40%
EPS 7.23 2.42 26.43 24.62 18.00 9.37 38.69 -67.34%
DPS 3.00 0.00 4.00 0.00 0.00 0.00 2.96 0.89%
NAPS 2.48 2.45 2.43 2.41 2.35 2.29 2.20 8.32%
Adjusted Per Share Value based on latest NOSH - 84,193
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 5.66 2.22 14.50 12.39 8.37 3.88 12.94 -42.40%
EPS 3.10 1.04 11.33 10.55 7.71 4.02 16.58 -67.33%
DPS 1.29 0.00 1.71 0.00 0.00 0.00 1.27 1.04%
NAPS 1.0634 1.0508 1.0416 1.033 1.0069 0.9818 0.9429 8.35%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.49 0.43 0.41 0.51 0.64 0.64 0.66 -
P/RPS 3.71 8.30 1.21 1.76 3.28 7.08 2.19 42.15%
P/EPS 6.78 17.77 1.55 2.07 3.56 6.83 1.71 150.71%
EY 14.76 5.63 64.45 48.27 28.13 14.64 58.62 -60.15%
DY 6.12 0.00 9.76 0.00 0.00 0.00 4.48 23.13%
P/NAPS 0.20 0.18 0.17 0.21 0.27 0.28 0.30 -23.70%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/07/09 20/05/09 26/02/09 29/10/08 30/07/08 15/05/08 28/02/08 -
Price 0.49 0.51 0.42 0.39 1.40 0.74 0.72 -
P/RPS 3.71 9.85 1.24 1.35 7.17 8.19 2.39 34.10%
P/EPS 6.78 21.07 1.59 1.58 7.78 7.90 1.86 137.03%
EY 14.76 4.75 62.91 63.13 12.86 12.66 53.73 -57.77%
DY 6.12 0.00 9.52 0.00 0.00 0.00 4.11 30.43%
P/NAPS 0.20 0.21 0.17 0.16 0.60 0.32 0.33 -28.40%

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