[MHC] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -22.67%
YoY- -75.9%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 19,236 18,183 18,046 17,948 18,379 19,060 19,791 -1.87%
PBT 5,436 4,202 4,590 5,449 7,286 7,941 9,183 -29.47%
Tax -1,714 -1,144 -964 -1,267 -1,799 -2,047 -2,539 -23.02%
NP 3,722 3,058 3,626 4,182 5,487 5,894 6,644 -32.01%
-
NP to SH 3,719 3,016 3,632 4,176 5,400 5,894 6,644 -32.05%
-
Tax Rate 31.53% 27.23% 21.00% 23.25% 24.69% 25.78% 27.65% -
Total Cost 15,514 15,125 14,420 13,766 12,892 13,166 13,147 11.65%
-
Net Worth 147,352 159,366 148,330 130,074 70,324 70,175 70,124 63.98%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 147,352 159,366 148,330 130,074 70,324 70,175 70,124 63.98%
NOSH 84,201 91,066 83,802 84,464 70,324 70,175 70,124 12.95%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 19.35% 16.82% 20.09% 23.30% 29.85% 30.92% 33.57% -
ROE 2.52% 1.89% 2.45% 3.21% 7.68% 8.40% 9.47% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 22.85 19.97 21.53 21.25 26.13 27.16 28.22 -13.11%
EPS 4.42 3.31 4.33 4.94 7.68 8.40 9.47 -39.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.75 1.77 1.54 1.00 1.00 1.00 45.17%
Adjusted Per Share Value based on latest NOSH - 84,464
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 9.79 9.25 9.18 9.13 9.35 9.70 10.07 -1.86%
EPS 1.89 1.53 1.85 2.12 2.75 3.00 3.38 -32.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7497 0.8108 0.7547 0.6618 0.3578 0.357 0.3568 63.97%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.40 0.37 0.39 0.37 0.54 0.53 0.48 -
P/RPS 1.75 1.85 1.81 1.74 2.07 1.95 1.70 1.94%
P/EPS 9.06 11.17 9.00 7.48 7.03 6.31 5.07 47.20%
EY 11.04 8.95 11.11 13.36 14.22 15.85 19.74 -32.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.22 0.24 0.54 0.53 0.48 -38.73%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 26/07/06 09/05/06 22/02/06 28/11/05 30/08/05 27/05/05 -
Price 0.39 0.40 0.42 0.38 0.39 0.64 0.49 -
P/RPS 1.71 2.00 1.95 1.79 1.49 2.36 1.74 -1.15%
P/EPS 8.83 12.08 9.69 7.69 5.08 7.62 5.17 42.83%
EY 11.33 8.28 10.32 13.01 19.69 13.12 19.34 -29.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.24 0.25 0.39 0.64 0.49 -41.33%

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