[MHC] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
08-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 432.2%
YoY- 1356.15%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 22,796 22,242 32,888 21,372 18,640 17,894 42,468 -9.84%
PBT 14,934 14,426 34,754 39,030 3,924 6,420 30,468 -11.20%
Tax -2,464 -2,160 -4,348 -1,812 -1,370 -1,616 -2,800 -2.10%
NP 12,470 12,266 30,406 37,218 2,554 4,804 27,668 -12.43%
-
NP to SH 12,398 12,186 30,318 37,190 2,554 4,804 27,668 -12.51%
-
Tax Rate 16.50% 14.97% 12.51% 4.64% 34.91% 25.17% 9.19% -
Total Cost 10,326 9,976 2,482 -15,846 16,086 13,090 14,800 -5.82%
-
Net Worth 227,408 208,999 197,909 166,748 152,023 70,180 122,828 10.80%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 5,053 5,056 - - - - - -
Div Payout % 40.76% 41.49% - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 227,408 208,999 197,909 166,748 152,023 70,180 122,828 10.80%
NOSH 84,225 84,273 84,216 84,216 86,870 70,180 70,187 3.08%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 54.70% 55.15% 92.45% 174.14% 13.70% 26.85% 65.15% -
ROE 5.45% 5.83% 15.32% 22.30% 1.68% 6.85% 22.53% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 27.07 26.39 39.05 25.38 21.46 25.50 60.51 -12.54%
EPS 14.72 14.46 36.00 44.16 2.94 5.54 39.42 -15.13%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.48 2.35 1.98 1.75 1.00 1.75 7.49%
Adjusted Per Share Value based on latest NOSH - 84,228
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 11.60 11.32 16.73 10.87 9.48 9.10 21.61 -9.84%
EPS 6.31 6.20 15.43 18.92 1.30 2.44 14.08 -12.51%
DPS 2.57 2.57 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.157 1.0634 1.0069 0.8484 0.7735 0.3571 0.6249 10.80%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.52 0.49 0.64 0.57 0.37 0.53 0.53 -
P/RPS 1.92 1.86 1.64 2.25 1.72 2.08 0.88 13.87%
P/EPS 3.53 3.39 1.78 1.29 12.59 7.74 1.34 17.51%
EY 28.31 29.51 56.25 77.47 7.95 12.92 74.38 -14.86%
DY 11.54 12.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.27 0.29 0.21 0.53 0.30 -7.32%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/07/10 30/07/09 30/07/08 08/08/07 26/07/06 30/08/05 19/08/04 -
Price 0.55 0.49 1.40 0.56 0.40 0.64 0.52 -
P/RPS 2.03 1.86 3.58 2.21 1.86 2.51 0.86 15.38%
P/EPS 3.74 3.39 3.89 1.27 13.61 9.35 1.32 18.94%
EY 26.76 29.51 25.71 78.86 7.35 10.70 75.81 -15.92%
DY 10.91 12.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.60 0.28 0.23 0.64 0.30 -6.53%

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