[MHC] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
08-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 432.2%
YoY- 1356.15%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 30,472 25,424 23,692 21,372 21,952 20,761 20,497 30.22%
PBT 35,928 34,679 35,561 39,030 9,720 7,927 6,576 209.88%
Tax -4,272 -1,885 -1,774 -1,812 -2,324 -1,902 -2,137 58.62%
NP 31,656 32,794 33,786 37,218 7,396 6,025 4,438 270.10%
-
NP to SH 31,584 32,589 33,752 37,190 6,988 5,795 4,317 276.41%
-
Tax Rate 11.89% 5.44% 4.99% 4.64% 23.91% 23.99% 32.50% -
Total Cost -1,184 -7,370 -10,094 -15,846 14,556 14,736 16,058 -
-
Net Worth 192,975 185,314 173,533 166,748 151,913 154,146 147,565 19.56%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 2,493 - - - - - -
Div Payout % - 7.65% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 192,975 185,314 173,533 166,748 151,913 154,146 147,565 19.56%
NOSH 84,268 84,233 84,239 84,216 84,396 84,233 84,322 -0.04%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 103.89% 128.99% 142.61% 174.14% 33.69% 29.02% 21.65% -
ROE 16.37% 17.59% 19.45% 22.30% 4.60% 3.76% 2.93% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 36.16 30.18 28.12 25.38 26.01 24.65 24.31 30.27%
EPS 37.48 38.69 40.07 44.16 8.28 6.88 5.12 276.55%
DPS 0.00 2.96 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.20 2.06 1.98 1.80 1.83 1.75 19.61%
Adjusted Per Share Value based on latest NOSH - 84,228
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 15.50 12.94 12.05 10.87 11.17 10.56 10.43 30.19%
EPS 16.07 16.58 17.17 18.92 3.56 2.95 2.20 276.01%
DPS 0.00 1.27 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9818 0.9429 0.8829 0.8484 0.7729 0.7843 0.7508 19.56%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.64 0.66 0.53 0.57 0.55 0.40 0.40 -
P/RPS 1.77 2.19 1.88 2.25 2.11 1.62 1.65 4.78%
P/EPS 1.71 1.71 1.32 1.29 6.64 5.81 7.81 -63.63%
EY 58.56 58.62 75.60 77.47 15.05 17.20 12.80 175.33%
DY 0.00 4.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.26 0.29 0.31 0.22 0.23 13.99%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 15/05/08 28/02/08 25/10/07 08/08/07 25/04/07 28/02/07 20/11/06 -
Price 0.74 0.72 0.58 0.56 0.57 0.54 0.39 -
P/RPS 2.05 2.39 2.06 2.21 2.19 2.19 1.60 17.94%
P/EPS 1.97 1.86 1.45 1.27 6.88 7.85 7.62 -59.38%
EY 50.65 53.73 69.08 78.86 14.53 12.74 13.13 145.76%
DY 0.00 4.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.28 0.28 0.32 0.30 0.22 28.34%

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