[MHC] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
26-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 7.31%
YoY- -46.84%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 21,952 20,761 20,497 18,640 16,596 18,550 18,596 11.70%
PBT 9,720 7,927 6,576 3,924 2,752 5,502 6,574 29.81%
Tax -2,324 -1,902 -2,137 -1,370 -372 -1,498 -1,540 31.59%
NP 7,396 6,025 4,438 2,554 2,380 4,004 5,034 29.26%
-
NP to SH 6,988 5,795 4,317 2,554 2,380 3,926 4,825 28.03%
-
Tax Rate 23.91% 23.99% 32.50% 34.91% 13.52% 27.23% 23.43% -
Total Cost 14,556 14,736 16,058 16,086 14,216 14,546 13,561 4.83%
-
Net Worth 151,913 154,146 147,565 152,023 148,330 145,608 70,135 67.48%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 151,913 154,146 147,565 152,023 148,330 145,608 70,135 67.48%
NOSH 84,396 84,233 84,322 86,870 83,802 84,166 70,135 13.14%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 33.69% 29.02% 21.65% 13.70% 14.34% 21.58% 27.07% -
ROE 4.60% 3.76% 2.93% 1.68% 1.60% 2.70% 6.88% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 26.01 24.65 24.31 21.46 19.80 22.04 26.51 -1.26%
EPS 8.28 6.88 5.12 2.94 2.84 4.66 5.73 27.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.83 1.75 1.75 1.77 1.73 1.00 48.02%
Adjusted Per Share Value based on latest NOSH - 91,066
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 11.17 10.56 10.43 9.48 8.44 9.44 9.46 11.72%
EPS 3.56 2.95 2.20 1.30 1.21 2.00 2.46 27.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7729 0.7843 0.7508 0.7735 0.7547 0.7408 0.3568 67.49%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.55 0.40 0.40 0.37 0.39 0.37 0.54 -
P/RPS 2.11 1.62 1.65 1.72 1.97 1.68 2.04 2.27%
P/EPS 6.64 5.81 7.81 12.59 13.73 7.93 7.85 -10.56%
EY 15.05 17.20 12.80 7.95 7.28 12.61 12.74 11.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.22 0.23 0.21 0.22 0.21 0.54 -30.94%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/04/07 28/02/07 20/11/06 26/07/06 09/05/06 22/02/06 28/11/05 -
Price 0.57 0.54 0.39 0.40 0.42 0.38 0.39 -
P/RPS 2.19 2.19 1.60 1.86 2.12 1.72 1.47 30.47%
P/EPS 6.88 7.85 7.62 13.61 14.79 8.15 5.67 13.77%
EY 14.53 12.74 13.13 7.35 6.76 12.28 17.64 -12.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.22 0.23 0.24 0.22 0.39 -12.36%

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