[MHC] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -11.29%
YoY- -67.03%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 31,182 22,127 18,183 19,060 54,451 58,916 45,174 -5.98%
PBT 32,541 25,089 4,202 7,941 20,873 8,190 4,341 39.85%
Tax -3,152 -2,054 -1,144 -2,047 -2,997 -2,158 -1,472 13.51%
NP 29,389 23,035 3,058 5,894 17,876 6,032 2,869 47.31%
-
NP to SH 29,154 22,758 3,016 5,894 17,876 6,032 2,873 47.08%
-
Tax Rate 9.69% 8.19% 27.23% 25.78% 14.36% 26.35% 33.91% -
Total Cost 1,793 -908 15,125 13,166 36,575 52,884 42,305 -40.92%
-
Net Worth 198,005 166,771 159,366 70,175 122,868 64,430 104,579 11.21%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 198,005 166,771 159,366 70,175 122,868 64,430 104,579 11.21%
NOSH 84,257 84,228 91,066 70,175 70,210 64,430 62,999 4.96%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 94.25% 104.10% 16.82% 30.92% 32.83% 10.24% 6.35% -
ROE 14.72% 13.65% 1.89% 8.40% 14.55% 9.36% 2.75% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 37.01 26.27 19.97 27.16 77.55 91.44 71.70 -10.42%
EPS 34.60 27.02 3.31 8.40 25.46 9.36 4.56 40.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 1.98 1.75 1.00 1.75 1.00 1.66 5.95%
Adjusted Per Share Value based on latest NOSH - 70,175
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 15.87 11.26 9.25 9.70 27.70 29.98 22.98 -5.97%
EPS 14.83 11.58 1.53 3.00 9.10 3.07 1.46 47.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0074 0.8485 0.8108 0.357 0.6251 0.3278 0.5321 11.21%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.64 0.57 0.37 0.53 0.53 0.58 0.64 -
P/RPS 1.73 2.17 1.85 1.95 0.68 0.63 0.89 11.70%
P/EPS 1.85 2.11 11.17 6.31 2.08 6.20 14.03 -28.63%
EY 54.06 47.40 8.95 15.85 48.04 16.14 7.13 40.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.21 0.53 0.30 0.58 0.39 -5.93%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/07/08 08/08/07 26/07/06 30/08/05 19/08/04 21/08/03 21/08/02 -
Price 1.40 0.56 0.40 0.64 0.52 0.56 0.64 -
P/RPS 3.78 2.13 2.00 2.36 0.67 0.61 0.89 27.22%
P/EPS 4.05 2.07 12.08 7.62 2.04 5.98 14.03 -18.68%
EY 24.72 48.25 8.28 13.12 48.96 16.72 7.13 23.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.28 0.23 0.64 0.30 0.56 0.39 7.43%

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