[MHC] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
25-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 20.73%
YoY- 82.82%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 25,424 23,157 22,127 21,962 20,623 19,236 18,183 24.96%
PBT 34,679 29,275 25,089 9,279 7,537 5,436 4,202 306.82%
Tax -1,884 -1,561 -2,054 -2,321 -1,833 -1,714 -1,144 39.32%
NP 32,795 27,714 23,035 6,958 5,704 3,722 3,058 384.21%
-
NP to SH 32,495 27,473 22,758 6,640 5,500 3,719 3,016 385.70%
-
Tax Rate 5.43% 5.33% 8.19% 25.01% 24.32% 31.53% 27.23% -
Total Cost -7,371 -4,557 -908 15,004 14,919 15,514 15,125 -
-
Net Worth 185,268 173,447 166,771 151,913 149,705 147,352 159,366 10.53%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 185,268 173,447 166,771 151,913 149,705 147,352 159,366 10.53%
NOSH 84,212 84,197 84,228 84,396 84,104 84,201 91,066 -5.06%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 128.99% 119.68% 104.10% 31.68% 27.66% 19.35% 16.82% -
ROE 17.54% 15.84% 13.65% 4.37% 3.67% 2.52% 1.89% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 30.19 27.50 26.27 26.02 24.52 22.85 19.97 31.62%
EPS 38.59 32.63 27.02 7.87 6.54 4.42 3.31 411.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.06 1.98 1.80 1.78 1.75 1.75 16.43%
Adjusted Per Share Value based on latest NOSH - 84,396
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.94 11.78 11.26 11.17 10.49 9.79 9.25 25.00%
EPS 16.53 13.98 11.58 3.38 2.80 1.89 1.53 386.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9426 0.8825 0.8485 0.7729 0.7617 0.7497 0.8108 10.53%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.66 0.53 0.57 0.55 0.40 0.40 0.37 -
P/RPS 2.19 1.93 2.17 2.11 1.63 1.75 1.85 11.87%
P/EPS 1.71 1.62 2.11 6.99 6.12 9.06 11.17 -71.28%
EY 58.46 61.56 47.40 14.30 16.35 11.04 8.95 248.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.26 0.29 0.31 0.22 0.23 0.21 26.76%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 25/10/07 08/08/07 25/04/07 28/02/07 20/11/06 26/07/06 -
Price 0.72 0.58 0.56 0.57 0.54 0.39 0.40 -
P/RPS 2.38 2.11 2.13 2.19 2.20 1.71 2.00 12.26%
P/EPS 1.87 1.78 2.07 7.24 8.26 8.83 12.08 -71.07%
EY 53.59 56.26 48.25 13.80 12.11 11.33 8.28 246.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.28 0.32 0.30 0.22 0.23 27.12%

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