[MHC] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 134.21%
YoY- -7.68%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 19,222 11,398 5,115 23,293 17,313 11,121 4,366 168.38%
PBT 21,208 7,467 3,491 23,059 10,547 7,213 2,409 325.79%
Tax -2,355 -1,232 -424 -2,426 -1,715 -1,080 -353 253.97%
NP 18,853 6,235 3,067 20,633 8,832 6,133 2,056 337.50%
-
NP to SH 18,791 6,199 3,049 20,550 8,774 6,093 2,040 338.82%
-
Tax Rate 11.10% 16.50% 12.15% 10.52% 16.26% 14.97% 14.65% -
Total Cost 369 5,163 2,048 2,660 8,481 4,988 2,310 -70.52%
-
Net Worth 240,046 227,408 226,569 223,186 211,350 208,999 206,528 10.53%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,526 2,526 - 2,526 2,526 2,528 - -
Div Payout % 13.45% 40.76% - 12.30% 28.79% 41.49% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 240,046 227,408 226,569 223,186 211,350 208,999 206,528 10.53%
NOSH 84,226 84,225 84,226 84,221 84,203 84,273 84,297 -0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 98.08% 54.70% 59.96% 88.58% 51.01% 55.15% 47.09% -
ROE 7.83% 2.73% 1.35% 9.21% 4.15% 2.92% 0.99% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 22.82 13.53 6.07 27.66 20.56 13.20 5.18 168.49%
EPS 22.31 7.36 3.62 24.40 10.42 7.23 2.42 339.07%
DPS 3.00 3.00 0.00 3.00 3.00 3.00 0.00 -
NAPS 2.85 2.70 2.69 2.65 2.51 2.48 2.45 10.59%
Adjusted Per Share Value based on latest NOSH - 84,234
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.78 5.80 2.60 11.85 8.81 5.66 2.22 168.49%
EPS 9.56 3.15 1.55 10.46 4.46 3.10 1.04 338.22%
DPS 1.29 1.29 0.00 1.29 1.29 1.29 0.00 -
NAPS 1.2213 1.157 1.1528 1.1356 1.0753 1.0634 1.0508 10.53%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.58 0.52 0.54 0.53 0.49 0.49 0.43 -
P/RPS 2.54 3.84 8.89 1.92 2.38 3.71 8.30 -54.55%
P/EPS 2.60 7.07 14.92 2.17 4.70 6.78 17.77 -72.20%
EY 38.47 14.15 6.70 46.04 21.27 14.76 5.63 259.66%
DY 5.17 5.77 0.00 5.66 6.12 6.12 0.00 -
P/NAPS 0.20 0.19 0.20 0.20 0.20 0.20 0.18 7.26%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 30/07/10 21/05/10 25/02/10 05/11/09 30/07/09 20/05/09 -
Price 0.67 0.55 0.52 0.51 0.52 0.49 0.51 -
P/RPS 2.94 4.06 8.56 1.84 2.53 3.71 9.85 -55.30%
P/EPS 3.00 7.47 14.36 2.09 4.99 6.78 21.07 -72.70%
EY 33.30 13.38 6.96 47.84 20.04 14.76 4.75 265.86%
DY 4.48 5.45 0.00 5.88 5.77 6.12 0.00 -
P/NAPS 0.24 0.20 0.19 0.19 0.21 0.20 0.21 9.30%

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