[MHC] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
26-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -16.96%
YoY- -48.83%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 21,962 20,623 19,236 18,183 18,046 17,948 18,379 12.61%
PBT 9,279 7,537 5,436 4,202 4,590 5,449 7,286 17.50%
Tax -2,321 -1,833 -1,714 -1,144 -964 -1,267 -1,799 18.53%
NP 6,958 5,704 3,722 3,058 3,626 4,182 5,487 17.17%
-
NP to SH 6,640 5,500 3,719 3,016 3,632 4,176 5,400 14.79%
-
Tax Rate 25.01% 24.32% 31.53% 27.23% 21.00% 23.25% 24.69% -
Total Cost 15,004 14,919 15,514 15,125 14,420 13,766 12,892 10.65%
-
Net Worth 151,913 149,705 147,352 159,366 148,330 130,074 70,324 67.18%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 151,913 149,705 147,352 159,366 148,330 130,074 70,324 67.18%
NOSH 84,396 84,104 84,201 91,066 83,802 84,464 70,324 12.94%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 31.68% 27.66% 19.35% 16.82% 20.09% 23.30% 29.85% -
ROE 4.37% 3.67% 2.52% 1.89% 2.45% 3.21% 7.68% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 26.02 24.52 22.85 19.97 21.53 21.25 26.13 -0.28%
EPS 7.87 6.54 4.42 3.31 4.33 4.94 7.68 1.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.78 1.75 1.75 1.77 1.54 1.00 48.02%
Adjusted Per Share Value based on latest NOSH - 91,066
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 11.17 10.49 9.79 9.25 9.18 9.13 9.35 12.60%
EPS 3.38 2.80 1.89 1.53 1.85 2.12 2.75 14.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7729 0.7617 0.7497 0.8108 0.7547 0.6618 0.3578 67.18%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.55 0.40 0.40 0.37 0.39 0.37 0.54 -
P/RPS 2.11 1.63 1.75 1.85 1.81 1.74 2.07 1.28%
P/EPS 6.99 6.12 9.06 11.17 9.00 7.48 7.03 -0.38%
EY 14.30 16.35 11.04 8.95 11.11 13.36 14.22 0.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.22 0.23 0.21 0.22 0.24 0.54 -30.94%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/04/07 28/02/07 20/11/06 26/07/06 09/05/06 22/02/06 28/11/05 -
Price 0.57 0.54 0.39 0.40 0.42 0.38 0.39 -
P/RPS 2.19 2.20 1.71 2.00 1.95 1.79 1.49 29.30%
P/EPS 7.24 8.26 8.83 12.08 9.69 7.69 5.08 26.67%
EY 13.80 12.11 11.33 8.28 10.32 13.01 19.69 -21.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.22 0.23 0.24 0.25 0.39 -12.36%

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