[MHC] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -74.11%
YoY- 49.46%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 8,115 7,824 6,283 5,115 5,980 6,192 6,755 12.97%
PBT 7,116 13,741 3,976 3,491 12,512 3,334 4,804 29.85%
Tax -1,249 -1,123 -808 -424 -711 -635 -727 43.30%
NP 5,867 12,618 3,168 3,067 11,801 2,699 4,077 27.37%
-
NP to SH 5,840 12,592 3,150 3,049 11,776 2,681 4,053 27.48%
-
Tax Rate 17.55% 8.17% 20.32% 12.15% 5.68% 19.05% 15.13% -
Total Cost 2,248 -4,794 3,115 2,048 -5,821 3,493 2,678 -10.98%
-
Net Worth 246,072 240,048 227,406 226,569 223,221 211,613 208,969 11.47%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 2,526 - - - 2,527 -
Div Payout % - - 80.21% - - - 62.37% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 246,072 240,048 227,406 226,569 223,221 211,613 208,969 11.47%
NOSH 84,271 84,227 84,224 84,226 84,234 84,308 84,261 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 72.30% 161.27% 50.42% 59.96% 197.34% 43.59% 60.36% -
ROE 2.37% 5.25% 1.39% 1.35% 5.28% 1.27% 1.94% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.63 9.29 7.46 6.07 7.10 7.34 8.02 12.93%
EPS 6.93 14.95 3.74 3.62 13.98 3.18 4.81 27.47%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 2.92 2.85 2.70 2.69 2.65 2.51 2.48 11.47%
Adjusted Per Share Value based on latest NOSH - 84,226
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.13 3.98 3.20 2.60 3.04 3.15 3.44 12.92%
EPS 2.97 6.41 1.60 1.55 5.99 1.36 2.06 27.53%
DPS 0.00 0.00 1.29 0.00 0.00 0.00 1.29 -
NAPS 1.252 1.2213 1.157 1.1528 1.1357 1.0767 1.0632 11.47%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.84 0.58 0.52 0.54 0.53 0.49 0.49 -
P/RPS 8.72 6.24 6.97 8.89 7.47 6.67 6.11 26.67%
P/EPS 12.12 3.88 13.90 14.92 3.79 15.41 10.19 12.22%
EY 8.25 25.78 7.19 6.70 26.38 6.49 9.82 -10.93%
DY 0.00 0.00 5.77 0.00 0.00 0.00 6.12 -
P/NAPS 0.29 0.20 0.19 0.20 0.20 0.20 0.20 28.02%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 23/11/10 30/07/10 21/05/10 25/02/10 05/11/09 30/07/09 -
Price 0.73 0.67 0.55 0.52 0.51 0.52 0.49 -
P/RPS 7.58 7.21 7.37 8.56 7.18 7.08 6.11 15.41%
P/EPS 10.53 4.48 14.71 14.36 3.65 16.35 10.19 2.20%
EY 9.49 22.31 6.80 6.96 27.41 6.12 9.82 -2.24%
DY 0.00 0.00 5.45 0.00 0.00 0.00 6.12 -
P/NAPS 0.25 0.24 0.20 0.19 0.19 0.21 0.20 15.99%

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