[MHC] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -33.85%
YoY- -51.97%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 6,283 5,115 5,980 6,192 6,755 4,366 4,146 32.03%
PBT 3,976 3,491 12,512 3,334 4,804 2,409 1,903 63.65%
Tax -808 -424 -711 -635 -727 -353 -366 69.79%
NP 3,168 3,067 11,801 2,699 4,077 2,056 1,537 62.17%
-
NP to SH 3,150 3,049 11,776 2,681 4,053 2,040 1,519 62.83%
-
Tax Rate 20.32% 12.15% 5.68% 19.05% 15.13% 14.65% 19.23% -
Total Cost 3,115 2,048 -5,821 3,493 2,678 2,310 2,609 12.58%
-
Net Worth 227,406 226,569 223,221 211,613 208,969 206,528 168,533 22.17%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,526 - - - 2,527 - - -
Div Payout % 80.21% - - - 62.37% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 227,406 226,569 223,221 211,613 208,969 206,528 168,533 22.17%
NOSH 84,224 84,226 84,234 84,308 84,261 84,297 84,266 -0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 50.42% 59.96% 197.34% 43.59% 60.36% 47.09% 37.07% -
ROE 1.39% 1.35% 5.28% 1.27% 1.94% 0.99% 0.90% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.46 6.07 7.10 7.34 8.02 5.18 4.92 32.08%
EPS 3.74 3.62 13.98 3.18 4.81 2.42 1.80 63.04%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.70 2.69 2.65 2.51 2.48 2.45 2.00 22.21%
Adjusted Per Share Value based on latest NOSH - 84,308
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.20 2.60 3.04 3.15 3.44 2.22 2.11 32.10%
EPS 1.60 1.55 5.99 1.36 2.06 1.04 0.77 63.05%
DPS 1.29 0.00 0.00 0.00 1.29 0.00 0.00 -
NAPS 1.157 1.1528 1.1357 1.0767 1.0632 1.0508 0.8575 22.17%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.52 0.54 0.53 0.49 0.49 0.43 0.41 -
P/RPS 6.97 8.89 7.47 6.67 6.11 8.30 8.33 -11.23%
P/EPS 13.90 14.92 3.79 15.41 10.19 17.77 22.74 -28.03%
EY 7.19 6.70 26.38 6.49 9.82 5.63 4.40 38.85%
DY 5.77 0.00 0.00 0.00 6.12 0.00 0.00 -
P/NAPS 0.19 0.20 0.20 0.20 0.20 0.18 0.21 -6.47%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/07/10 21/05/10 25/02/10 05/11/09 30/07/09 20/05/09 26/02/09 -
Price 0.55 0.52 0.51 0.52 0.49 0.51 0.42 -
P/RPS 7.37 8.56 7.18 7.08 6.11 9.85 8.54 -9.38%
P/EPS 14.71 14.36 3.65 16.35 10.19 21.07 23.30 -26.46%
EY 6.80 6.96 27.41 6.12 9.82 4.75 4.29 36.06%
DY 5.45 0.00 0.00 0.00 6.12 0.00 0.00 -
P/NAPS 0.20 0.19 0.19 0.21 0.20 0.21 0.21 -3.20%

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