[MHC] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 31.08%
YoY- 19.86%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 26,291 17,695 8,983 27,337 19,222 11,398 5,115 197.53%
PBT 28,831 19,207 8,981 28,324 21,208 7,467 3,491 308.05%
Tax -3,743 -2,645 -1,454 -3,604 -2,355 -1,232 -424 326.57%
NP 25,088 16,562 7,527 24,720 18,853 6,235 3,067 305.45%
-
NP to SH 24,991 16,493 7,490 24,631 18,791 6,199 3,049 306.00%
-
Tax Rate 12.98% 13.77% 16.19% 12.72% 11.10% 16.50% 12.15% -
Total Cost 1,203 1,133 1,456 2,617 369 5,163 2,048 -29.83%
-
Net Worth 268,161 259,677 253,598 245,973 240,046 227,408 226,569 11.87%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 4,703 4,702 - 2,527 2,526 2,526 - -
Div Payout % 18.82% 28.51% - 10.26% 13.45% 40.76% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 268,161 259,677 253,598 245,973 240,046 227,408 226,569 11.87%
NOSH 140,398 140,365 84,251 84,237 84,226 84,225 84,226 40.54%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 95.42% 93.60% 83.79% 90.43% 98.08% 54.70% 59.96% -
ROE 9.32% 6.35% 2.95% 10.01% 7.83% 2.73% 1.35% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.73 12.61 10.66 32.45 22.82 13.53 6.07 111.80%
EPS 17.80 11.75 8.89 29.24 22.31 7.36 3.62 188.88%
DPS 3.35 3.35 0.00 3.00 3.00 3.00 0.00 -
NAPS 1.91 1.85 3.01 2.92 2.85 2.70 2.69 -20.39%
Adjusted Per Share Value based on latest NOSH - 84,271
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.38 9.00 4.57 13.91 9.78 5.80 2.60 197.77%
EPS 12.72 8.39 3.81 12.53 9.56 3.15 1.55 306.33%
DPS 2.39 2.39 0.00 1.29 1.29 1.29 0.00 -
NAPS 1.3644 1.3212 1.2903 1.2515 1.2213 1.157 1.1528 11.87%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.75 0.95 0.73 0.84 0.58 0.52 0.54 -
P/RPS 4.01 7.54 6.85 2.59 2.54 3.84 8.89 -41.15%
P/EPS 4.21 8.09 8.21 2.87 2.60 7.07 14.92 -56.94%
EY 23.73 12.37 12.18 34.81 38.47 14.15 6.70 132.17%
DY 4.47 3.53 0.00 3.57 5.17 5.77 0.00 -
P/NAPS 0.39 0.51 0.24 0.29 0.20 0.19 0.20 56.01%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 27/10/11 03/08/11 12/05/11 25/02/11 23/11/10 30/07/10 21/05/10 -
Price 0.89 0.89 1.02 0.73 0.67 0.55 0.52 -
P/RPS 4.75 7.06 9.57 2.25 2.94 4.06 8.56 -32.44%
P/EPS 5.00 7.57 11.47 2.50 3.00 7.47 14.36 -50.47%
EY 20.00 13.20 8.72 40.05 33.30 13.38 6.96 101.99%
DY 3.76 3.76 0.00 4.11 4.48 5.45 0.00 -
P/NAPS 0.47 0.48 0.34 0.25 0.24 0.20 0.19 82.80%

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