[MHC] QoQ 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- 339.24%
YoY- 675.25%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 7,824 6,283 5,115 5,980 6,192 6,755 4,366 47.48%
PBT 13,741 3,976 3,491 12,512 3,334 4,804 2,409 218.90%
Tax -1,123 -808 -424 -711 -635 -727 -353 116.15%
NP 12,618 3,168 3,067 11,801 2,699 4,077 2,056 234.83%
-
NP to SH 12,592 3,150 3,049 11,776 2,681 4,053 2,040 236.12%
-
Tax Rate 8.17% 20.32% 12.15% 5.68% 19.05% 15.13% 14.65% -
Total Cost -4,794 3,115 2,048 -5,821 3,493 2,678 2,310 -
-
Net Worth 240,048 227,406 226,569 223,221 211,613 208,969 206,528 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 - - - 2,527 - -
Div Payout % - 80.21% - - - 62.37% - -
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 240,048 227,406 226,569 223,221 211,613 208,969 206,528 10.53%
NOSH 84,227 84,224 84,226 84,234 84,308 84,261 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 161.27% 50.42% 59.96% 197.34% 43.59% 60.36% 47.09% -
ROE 5.25% 1.39% 1.35% 5.28% 1.27% 1.94% 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 9.29 7.46 6.07 7.10 7.34 8.02 5.18 47.56%
EPS 14.95 3.74 3.62 13.98 3.18 4.81 2.42 236.30%
DPS 0.00 3.00 0.00 0.00 0.00 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 3.98 3.20 2.60 3.04 3.15 3.44 2.22 47.52%
EPS 6.41 1.60 1.55 5.99 1.36 2.06 1.04 235.79%
DPS 0.00 1.29 0.00 0.00 0.00 1.29 0.00 -
NAPS 1.2213 1.157 1.1528 1.1357 1.0767 1.0632 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 6.24 6.97 8.89 7.47 6.67 6.11 8.30 -17.30%
P/EPS 3.88 13.90 14.92 3.79 15.41 10.19 17.77 -63.70%
EY 25.78 7.19 6.70 26.38 6.49 9.82 5.63 175.49%
DY 0.00 5.77 0.00 0.00 0.00 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 7.21 7.37 8.56 7.18 7.08 6.11 9.85 -18.76%
P/EPS 4.48 14.71 14.36 3.65 16.35 10.19 21.07 -64.34%
EY 22.31 6.80 6.96 27.41 6.12 9.82 4.75 180.19%
DY 0.00 5.45 0.00 0.00 0.00 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