[MHC] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 153.56%
YoY- -10.53%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 17,313 24,355 17,769 15,373 13,947 26,915 42,355 -13.84%
PBT 10,547 23,869 26,671 4,932 4,931 17,580 4,860 13.77%
Tax -1,715 -3,068 -1,331 -1,603 -1,155 -1,993 -967 10.01%
NP 8,832 20,801 25,340 3,329 3,776 15,587 3,893 14.61%
-
NP to SH 8,774 20,741 25,314 3,238 3,619 15,587 3,893 14.48%
-
Tax Rate 16.26% 12.85% 4.99% 32.50% 23.42% 11.34% 19.90% -
Total Cost 8,481 3,554 -7,571 12,044 10,171 11,328 38,462 -22.25%
-
Net Worth 211,350 203,029 173,533 147,565 70,135 123,516 99,382 13.38%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 2,526 - - - - - - -
Div Payout % 28.79% - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 211,350 203,029 173,533 147,565 70,135 123,516 99,382 13.38%
NOSH 84,203 84,244 84,239 84,322 70,135 70,180 63,300 4.86%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 51.01% 85.41% 142.61% 21.65% 27.07% 57.91% 9.19% -
ROE 4.15% 10.22% 14.59% 2.19% 5.16% 12.62% 3.92% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 20.56 28.91 21.09 18.23 19.89 38.35 66.91 -17.83%
EPS 10.42 24.62 30.05 3.84 4.30 22.21 6.15 9.17%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.51 2.41 2.06 1.75 1.00 1.76 1.57 8.12%
Adjusted Per Share Value based on latest NOSH - 84,201
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 8.81 12.39 9.04 7.82 7.10 13.69 21.55 -13.83%
EPS 4.46 10.55 12.88 1.65 1.84 7.93 1.98 14.47%
DPS 1.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0753 1.033 0.8829 0.7508 0.3568 0.6284 0.5056 13.38%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.49 0.51 0.53 0.40 0.54 0.52 0.56 -
P/RPS 2.38 1.76 2.51 2.19 2.72 1.36 0.84 18.93%
P/EPS 4.70 2.07 1.76 10.42 10.47 2.34 9.11 -10.43%
EY 21.27 48.27 56.70 9.60 9.56 42.71 10.98 11.63%
DY 6.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.26 0.23 0.54 0.30 0.36 -9.32%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 05/11/09 29/10/08 25/10/07 20/11/06 28/11/05 30/11/04 21/11/03 -
Price 0.52 0.39 0.58 0.39 0.39 0.53 0.56 -
P/RPS 2.53 1.35 2.75 2.14 1.96 1.38 0.84 20.15%
P/EPS 4.99 1.58 1.93 10.16 7.56 2.39 9.11 -9.53%
EY 20.04 63.13 51.81 9.85 13.23 41.91 10.98 10.53%
DY 5.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.16 0.28 0.22 0.39 0.30 0.36 -8.58%

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