[MHC] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 98.68%
YoY- -44.2%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 7,129 8,712 6,283 6,755 8,826 5,198 5,033 5.96%
PBT 5,315 10,226 3,976 4,804 8,395 17,085 1,275 26.83%
Tax -787 -1,191 -808 -727 -1,106 -325 -592 4.85%
NP 4,528 9,035 3,168 4,077 7,289 16,760 683 37.02%
-
NP to SH 4,517 9,003 3,150 4,053 7,263 16,753 683 36.96%
-
Tax Rate 14.81% 11.65% 20.32% 15.13% 13.17% 1.90% 46.43% -
Total Cost 2,601 -323 3,115 2,678 1,537 -11,562 4,350 -8.20%
-
Net Worth 282,180 259,836 227,406 208,969 198,005 166,771 159,366 9.98%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 3,158 4,705 2,526 2,527 - - - -
Div Payout % 69.93% 52.26% 80.21% 62.37% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 282,180 259,836 227,406 208,969 198,005 166,771 159,366 9.98%
NOSH 140,388 140,452 84,224 84,261 84,257 84,228 91,066 7.47%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 63.52% 103.71% 50.42% 60.36% 82.59% 322.43% 13.57% -
ROE 1.60% 3.46% 1.39% 1.94% 3.67% 10.05% 0.43% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.08 6.20 7.46 8.02 10.48 6.17 5.53 -1.40%
EPS 3.22 6.41 3.74 4.81 8.62 19.89 0.75 27.45%
DPS 2.25 3.35 3.00 3.00 0.00 0.00 0.00 -
NAPS 2.01 1.85 2.70 2.48 2.35 1.98 1.75 2.33%
Adjusted Per Share Value based on latest NOSH - 84,261
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 3.63 4.43 3.20 3.44 4.49 2.64 2.56 5.98%
EPS 2.30 4.58 1.60 2.06 3.70 8.52 0.35 36.82%
DPS 1.61 2.39 1.29 1.29 0.00 0.00 0.00 -
NAPS 1.4357 1.322 1.157 1.0632 1.0074 0.8485 0.8108 9.98%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.24 0.95 0.52 0.49 0.64 0.57 0.37 -
P/RPS 24.42 15.32 6.97 6.11 6.11 9.24 6.69 24.06%
P/EPS 38.54 14.82 13.90 10.19 7.42 2.87 49.33 -4.02%
EY 2.59 6.75 7.19 9.82 13.47 34.89 2.03 4.14%
DY 1.81 3.53 5.77 6.12 0.00 0.00 0.00 -
P/NAPS 0.62 0.51 0.19 0.20 0.27 0.29 0.21 19.75%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 26/07/12 03/08/11 30/07/10 30/07/09 30/07/08 08/08/07 26/07/06 -
Price 1.31 0.89 0.55 0.49 1.40 0.56 0.40 -
P/RPS 25.80 14.35 7.37 6.11 13.37 9.07 7.24 23.56%
P/EPS 40.71 13.88 14.71 10.19 16.24 2.82 53.33 -4.39%
EY 2.46 7.20 6.80 9.82 6.16 35.52 1.87 4.67%
DY 1.72 3.76 5.45 6.12 0.00 0.00 0.00 -
P/NAPS 0.65 0.48 0.20 0.20 0.60 0.28 0.23 18.88%

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