[MHC] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -3.9%
YoY- 1.98%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 23,178 25,249 28,501 32,010 31,182 27,554 25,424 -5.98%
PBT 15,608 19,199 25,772 31,877 32,541 41,231 34,679 -41.29%
Tax -2,340 -2,719 -3,434 -3,621 -3,152 -2,371 -1,884 15.56%
NP 13,268 16,480 22,338 28,256 29,389 38,860 32,795 -45.32%
-
NP to SH 13,194 16,404 22,260 28,017 29,154 38,644 32,495 -45.19%
-
Tax Rate 14.99% 14.16% 13.32% 11.36% 9.69% 5.75% 5.43% -
Total Cost 9,910 8,769 6,163 3,754 1,793 -11,306 -7,371 -
-
Net Worth 208,969 206,528 168,533 202,905 198,005 192,975 185,268 8.36%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 2,527 3,370 3,370 - - - - -
Div Payout % 19.16% 20.55% 15.14% - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 208,969 206,528 168,533 202,905 198,005 192,975 185,268 8.36%
NOSH 84,261 84,297 84,266 84,193 84,257 84,268 84,212 0.03%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 57.24% 65.27% 78.38% 88.27% 94.25% 141.03% 128.99% -
ROE 6.31% 7.94% 13.21% 13.81% 14.72% 20.03% 17.54% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 27.51 29.95 33.82 38.02 37.01 32.70 30.19 -6.01%
EPS 15.66 19.46 26.42 33.28 34.60 45.86 38.59 -45.21%
DPS 3.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 2.48 2.45 2.00 2.41 2.35 2.29 2.20 8.32%
Adjusted Per Share Value based on latest NOSH - 84,193
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 11.79 12.85 14.50 16.29 15.87 14.02 12.94 -6.02%
EPS 6.71 8.35 11.33 14.25 14.83 19.66 16.53 -45.20%
DPS 1.29 1.71 1.71 0.00 0.00 0.00 0.00 -
NAPS 1.0632 1.0508 0.8575 1.0324 1.0074 0.9818 0.9426 8.36%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.49 0.43 0.41 0.51 0.64 0.64 0.66 -
P/RPS 1.78 1.44 1.21 1.34 1.73 1.96 2.19 -12.91%
P/EPS 3.13 2.21 1.55 1.53 1.85 1.40 1.71 49.68%
EY 31.96 45.25 64.43 65.25 54.06 71.65 58.46 -33.16%
DY 6.12 9.30 9.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.18 0.21 0.21 0.27 0.28 0.30 -23.70%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/07/09 20/05/09 26/02/09 29/10/08 30/07/08 15/05/08 28/02/08 -
Price 0.49 0.51 0.42 0.39 1.40 0.74 0.72 -
P/RPS 1.78 1.70 1.24 1.03 3.78 2.26 2.38 -17.62%
P/EPS 3.13 2.62 1.59 1.17 4.05 1.61 1.87 41.01%
EY 31.96 38.16 62.90 85.33 24.72 61.97 53.59 -29.17%
DY 6.12 7.84 9.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.21 0.16 0.60 0.32 0.33 -28.40%

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