[MHC] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 193.41%
YoY- 54.04%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 5,198 5,488 5,388 6,053 5,033 4,149 4,001 19.12%
PBT 17,085 2,430 2,604 2,970 1,275 688 503 955.60%
Tax -325 -581 -230 -918 -592 -93 -111 105.06%
NP 16,760 1,849 2,374 2,052 683 595 392 1131.15%
-
NP to SH 16,753 1,747 2,254 2,004 683 595 473 985.57%
-
Tax Rate 1.90% 23.91% 8.83% 30.91% 46.43% 13.52% 22.07% -
Total Cost -11,562 3,639 3,014 4,001 4,350 3,554 3,609 -
-
Net Worth 166,771 151,913 149,705 147,352 159,366 148,330 130,074 18.07%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 166,771 151,913 149,705 147,352 159,366 148,330 130,074 18.07%
NOSH 84,228 84,396 84,104 84,201 91,066 83,802 84,464 -0.18%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 322.43% 33.69% 44.06% 33.90% 13.57% 14.34% 9.80% -
ROE 10.05% 1.15% 1.51% 1.36% 0.43% 0.40% 0.36% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.17 6.50 6.41 7.19 5.53 4.95 4.74 19.27%
EPS 19.89 2.07 2.68 2.38 0.75 0.71 0.56 987.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.80 1.78 1.75 1.75 1.77 1.54 18.29%
Adjusted Per Share Value based on latest NOSH - 84,201
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.64 2.79 2.74 3.08 2.56 2.11 2.04 18.81%
EPS 8.52 0.89 1.15 1.02 0.35 0.30 0.24 987.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8485 0.7729 0.7617 0.7497 0.8108 0.7547 0.6618 18.07%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.57 0.55 0.40 0.40 0.37 0.39 0.37 -
P/RPS 9.24 8.46 6.24 5.56 6.69 7.88 7.81 11.89%
P/EPS 2.87 26.57 14.93 16.81 49.33 54.93 66.07 -87.71%
EY 34.89 3.76 6.70 5.95 2.03 1.82 1.51 715.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.22 0.23 0.21 0.22 0.24 13.48%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 08/08/07 25/04/07 28/02/07 20/11/06 26/07/06 09/05/06 22/02/06 -
Price 0.56 0.57 0.54 0.39 0.40 0.42 0.38 -
P/RPS 9.07 8.77 8.43 5.43 7.24 8.48 8.02 8.57%
P/EPS 2.82 27.54 20.15 16.39 53.33 59.15 67.86 -88.07%
EY 35.52 3.63 4.96 6.10 1.87 1.69 1.47 740.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.30 0.22 0.23 0.24 0.25 7.87%

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