[MHC] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -4.19%
YoY- 56.51%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 31,205 27,337 25,202 23,570 24,042 23,293 21,459 28.38%
PBT 33,814 28,324 33,720 23,313 24,141 23,059 12,450 94.78%
Tax -4,634 -3,604 -3,066 -2,578 -2,497 -2,426 -2,081 70.60%
NP 29,180 24,720 30,654 20,735 21,644 20,633 10,369 99.45%
-
NP to SH 29,072 24,631 30,567 20,650 21,553 20,544 10,287 100.01%
-
Tax Rate 13.70% 12.72% 9.09% 11.06% 10.34% 10.52% 16.71% -
Total Cost 2,025 2,617 -5,452 2,835 2,398 2,660 11,090 -67.84%
-
Net Worth 253,598 246,072 240,048 168,449 226,569 223,221 211,613 12.83%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 2,526 2,526 2,526 2,526 2,527 2,527 2,527 -0.02%
Div Payout % 8.69% 10.26% 8.27% 12.24% 11.73% 12.30% 24.57% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 253,598 246,072 240,048 168,449 226,569 223,221 211,613 12.83%
NOSH 84,251 84,271 84,227 84,224 84,226 84,234 84,308 -0.04%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 93.51% 90.43% 121.63% 87.97% 90.03% 88.58% 48.32% -
ROE 11.46% 10.01% 12.73% 12.26% 9.51% 9.20% 4.86% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 37.04 32.44 29.92 27.98 28.54 27.65 25.45 28.45%
EPS 34.51 29.23 36.29 24.52 25.59 24.39 12.20 100.13%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 3.01 2.92 2.85 2.00 2.69 2.65 2.51 12.88%
Adjusted Per Share Value based on latest NOSH - 84,224
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 15.88 13.91 12.82 11.99 12.23 11.85 10.92 28.38%
EPS 14.79 12.53 15.55 10.51 10.97 10.45 5.23 100.10%
DPS 1.29 1.29 1.29 1.29 1.29 1.29 1.29 0.00%
NAPS 1.2903 1.252 1.2213 0.8571 1.1528 1.1357 1.0767 12.83%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.73 0.84 0.58 0.52 0.54 0.53 0.49 -
P/RPS 1.97 2.59 1.94 1.86 1.89 1.92 1.93 1.37%
P/EPS 2.12 2.87 1.60 2.12 2.11 2.17 4.02 -34.75%
EY 47.27 34.80 62.57 47.15 47.39 46.02 24.90 53.37%
DY 4.11 3.57 5.17 5.77 5.56 5.66 6.12 -23.33%
P/NAPS 0.24 0.29 0.20 0.26 0.20 0.20 0.20 12.93%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 12/05/11 25/02/11 23/11/10 30/07/10 21/05/10 25/02/10 05/11/09 -
Price 1.02 0.73 0.67 0.55 0.52 0.51 0.52 -
P/RPS 2.75 2.25 2.24 1.97 1.82 1.84 2.04 22.05%
P/EPS 2.96 2.50 1.85 2.24 2.03 2.09 4.26 -21.56%
EY 33.83 40.04 54.17 44.58 49.21 47.82 23.46 27.66%
DY 2.94 4.11 4.48 5.45 5.77 5.88 5.77 -36.23%
P/NAPS 0.34 0.25 0.24 0.28 0.19 0.19 0.21 37.92%

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