[MHC] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -53.62%
YoY- -50.41%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 87,752 5,538 7,401 8,115 5,980 4,146 7,655 50.10%
PBT 14,831 2,836 7,871 7,116 12,512 1,903 8,008 10.80%
Tax 3,695 -37 -1,229 -1,249 -711 -366 -553 -
NP 18,526 2,799 6,642 5,867 11,801 1,537 7,455 16.36%
-
NP to SH 8,000 2,793 6,627 5,840 11,776 1,519 7,276 1.59%
-
Tax Rate -24.91% 1.30% 15.61% 17.55% 5.68% 19.23% 6.91% -
Total Cost 69,226 2,739 759 2,248 -5,821 2,609 200 164.74%
-
Net Worth 400,949 294,816 275,188 246,072 223,221 168,533 185,268 13.71%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 400,949 294,816 275,188 246,072 223,221 168,533 185,268 13.71%
NOSH 196,544 196,544 140,402 84,271 84,234 84,266 84,212 15.15%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 21.11% 50.54% 89.74% 72.30% 197.34% 37.07% 97.39% -
ROE 2.00% 0.95% 2.41% 2.37% 5.28% 0.90% 3.93% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 44.65 2.82 5.27 9.63 7.10 4.92 9.09 30.34%
EPS 4.07 1.42 4.72 6.93 13.98 1.80 8.64 -11.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.50 1.96 2.92 2.65 2.00 2.20 -1.24%
Adjusted Per Share Value based on latest NOSH - 84,271
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 44.65 2.82 3.77 4.13 3.04 2.11 3.89 50.13%
EPS 4.07 1.42 3.37 2.97 5.99 0.77 3.70 1.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.50 1.4001 1.252 1.1357 0.8575 0.9426 13.71%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.06 1.08 0.92 0.84 0.53 0.41 0.66 -
P/RPS 2.37 38.33 17.45 8.72 7.47 8.33 7.26 -17.00%
P/EPS 26.04 76.00 19.49 12.12 3.79 22.74 7.64 22.65%
EY 3.84 1.32 5.13 8.25 26.38 4.40 13.09 -18.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.72 0.47 0.29 0.20 0.21 0.30 9.59%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 26/02/13 28/02/12 25/02/11 25/02/10 26/02/09 28/02/08 -
Price 1.08 1.04 1.00 0.73 0.51 0.42 0.72 -
P/RPS 2.42 36.91 18.97 7.58 7.18 8.54 7.92 -17.91%
P/EPS 26.53 73.19 21.19 10.53 3.65 23.30 8.33 21.27%
EY 3.77 1.37 4.72 9.49 27.41 4.29 12.00 -17.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.69 0.51 0.25 0.19 0.21 0.33 8.20%

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