[MHC] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -85.16%
YoY- 49.46%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 51,532 7,162 8,983 5,115 4,366 7,618 5,488 45.19%
PBT 4,056 6,287 8,981 3,491 2,409 8,982 2,430 8.90%
Tax -1,031 -945 -1,454 -424 -353 -1,068 -581 10.02%
NP 3,025 5,342 7,527 3,067 2,056 7,914 1,849 8.54%
-
NP to SH 984 5,328 7,490 3,049 2,040 7,896 1,747 -9.11%
-
Tax Rate 25.42% 15.03% 16.19% 12.15% 14.65% 11.89% 23.91% -
Total Cost 48,507 1,820 1,456 2,048 2,310 -296 3,639 53.92%
-
Net Worth 422,569 280,421 253,598 226,569 206,528 192,975 151,913 18.57%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 422,569 280,421 253,598 226,569 206,528 192,975 151,913 18.57%
NOSH 196,544 140,210 84,251 84,226 84,297 84,268 84,396 15.11%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 5.87% 74.59% 83.79% 59.96% 47.09% 103.89% 33.69% -
ROE 0.23% 1.90% 2.95% 1.35% 0.99% 4.09% 1.15% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 26.22 5.11 10.66 6.07 5.18 9.04 6.50 26.14%
EPS 0.50 3.80 8.89 3.62 2.42 9.37 2.07 -21.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.00 3.01 2.69 2.45 2.29 1.80 3.00%
Adjusted Per Share Value based on latest NOSH - 84,226
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 26.22 3.64 4.57 2.60 2.22 3.88 2.79 45.21%
EPS 0.50 2.71 3.81 1.55 1.04 4.02 0.89 -9.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 1.4268 1.2903 1.1528 1.0508 0.9818 0.7729 18.57%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.03 1.21 0.73 0.54 0.43 0.64 0.55 -
P/RPS 3.93 23.69 6.85 8.89 8.30 7.08 8.46 -11.98%
P/EPS 205.73 31.84 8.21 14.92 17.77 6.83 26.57 40.60%
EY 0.49 3.14 12.18 6.70 5.63 14.64 3.76 -28.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.61 0.24 0.20 0.18 0.28 0.31 7.55%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 26/04/13 26/04/12 12/05/11 21/05/10 20/05/09 15/05/08 25/04/07 -
Price 1.03 1.35 1.02 0.52 0.51 0.74 0.57 -
P/RPS 3.93 26.43 9.57 8.56 9.85 8.19 8.77 -12.51%
P/EPS 205.73 35.53 11.47 14.36 21.07 7.90 27.54 39.77%
EY 0.49 2.81 8.72 6.96 4.75 12.66 3.63 -28.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.68 0.34 0.19 0.21 0.32 0.32 6.98%

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