[MHC] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 47.89%
YoY- 31.7%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 23,293 28,501 25,424 20,623 17,948 31,347 59,968 -14.56%
PBT 23,059 25,772 34,679 7,537 5,449 19,968 7,839 19.68%
Tax -2,426 -3,434 -1,884 -1,833 -1,267 -2,640 -2,162 1.93%
NP 20,633 22,338 32,795 5,704 4,182 17,328 5,677 23.97%
-
NP to SH 20,544 22,260 32,495 5,500 4,176 17,328 5,677 23.88%
-
Tax Rate 10.52% 13.32% 5.43% 24.32% 23.25% 13.22% 27.58% -
Total Cost 2,660 6,163 -7,371 14,919 13,766 14,019 54,291 -39.48%
-
Net Worth 223,221 168,533 185,268 149,705 130,074 124,820 111,423 12.26%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 2,527 3,370 - - - - - -
Div Payout % 12.30% 15.14% - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 223,221 168,533 185,268 149,705 130,074 124,820 111,423 12.26%
NOSH 84,234 84,266 84,212 84,104 84,464 70,123 70,077 3.11%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 88.58% 78.38% 128.99% 27.66% 23.30% 55.28% 9.47% -
ROE 9.20% 13.21% 17.54% 3.67% 3.21% 13.88% 5.09% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 27.65 33.82 30.19 24.52 21.25 44.70 85.57 -17.14%
EPS 24.39 26.42 38.59 6.54 4.94 24.71 8.10 20.14%
DPS 3.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.00 2.20 1.78 1.54 1.78 1.59 8.87%
Adjusted Per Share Value based on latest NOSH - 84,104
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 11.85 14.50 12.94 10.49 9.13 15.95 30.51 -14.57%
EPS 10.45 11.33 16.53 2.80 2.12 8.82 2.89 23.86%
DPS 1.29 1.71 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1357 0.8575 0.9426 0.7617 0.6618 0.6351 0.5669 12.26%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.53 0.41 0.66 0.40 0.37 0.52 0.55 -
P/RPS 1.92 1.21 2.19 1.63 1.74 1.16 0.64 20.07%
P/EPS 2.17 1.55 1.71 6.12 7.48 2.10 6.79 -17.29%
EY 46.02 64.43 58.46 16.35 13.36 47.52 14.73 20.88%
DY 5.66 9.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.30 0.22 0.24 0.29 0.35 -8.89%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 28/02/08 28/02/07 22/02/06 25/02/05 25/03/04 -
Price 0.51 0.42 0.72 0.54 0.38 0.47 0.57 -
P/RPS 1.84 1.24 2.38 2.20 1.79 1.05 0.67 18.31%
P/EPS 2.09 1.59 1.87 8.26 7.69 1.90 7.04 -18.30%
EY 47.82 62.90 53.59 12.11 13.01 52.58 14.21 22.39%
DY 5.88 9.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.33 0.30 0.25 0.26 0.36 -10.09%

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