[MHC] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 49.34%
YoY- -59.81%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 20,460 23,293 23,084 22,242 17,464 28,501 32,473 -26.52%
PBT 13,964 23,059 14,062 14,426 9,636 25,772 31,825 -42.28%
Tax -1,696 -2,426 -2,286 -2,160 -1,412 -3,434 -4,090 -44.42%
NP 12,268 20,633 11,776 12,266 8,224 22,338 27,734 -41.97%
-
NP to SH 12,196 20,550 11,698 12,186 8,160 22,260 27,654 -42.08%
-
Tax Rate 12.15% 10.52% 16.26% 14.97% 14.65% 13.32% 12.85% -
Total Cost 8,192 2,660 11,308 9,976 9,240 6,163 4,738 44.10%
-
Net Worth 226,569 223,186 211,350 208,999 206,528 204,718 203,029 7.59%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 2,526 3,368 5,056 - 3,369 - -
Div Payout % - 12.30% 28.79% 41.49% - 15.14% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 226,569 223,186 211,350 208,999 206,528 204,718 203,029 7.59%
NOSH 84,226 84,221 84,203 84,273 84,297 84,246 84,244 -0.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 59.96% 88.58% 51.01% 55.15% 47.09% 78.38% 85.41% -
ROE 5.38% 9.21% 5.54% 5.83% 3.95% 10.87% 13.62% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 24.29 27.66 27.41 26.39 20.72 33.83 38.55 -26.52%
EPS 14.48 24.40 13.89 14.46 9.68 26.43 32.83 -42.08%
DPS 0.00 3.00 4.00 6.00 0.00 4.00 0.00 -
NAPS 2.69 2.65 2.51 2.48 2.45 2.43 2.41 7.60%
Adjusted Per Share Value based on latest NOSH - 84,261
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.41 11.85 11.74 11.32 8.89 14.50 16.52 -26.51%
EPS 6.21 10.46 5.95 6.20 4.15 11.33 14.07 -42.05%
DPS 0.00 1.29 1.71 2.57 0.00 1.71 0.00 -
NAPS 1.1528 1.1356 1.0753 1.0634 1.0508 1.0416 1.033 7.59%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.54 0.53 0.49 0.49 0.43 0.41 0.51 -
P/RPS 2.22 1.92 1.79 1.86 2.08 1.21 1.32 41.46%
P/EPS 3.73 2.17 3.53 3.39 4.44 1.55 1.55 79.67%
EY 26.81 46.04 28.35 29.51 22.51 64.45 64.37 -44.25%
DY 0.00 5.66 8.16 12.24 0.00 9.76 0.00 -
P/NAPS 0.20 0.20 0.20 0.20 0.18 0.17 0.21 -3.20%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 25/02/10 05/11/09 30/07/09 20/05/09 26/02/09 29/10/08 -
Price 0.52 0.51 0.52 0.49 0.51 0.42 0.39 -
P/RPS 2.14 1.84 1.90 1.86 2.46 1.24 1.01 65.04%
P/EPS 3.59 2.09 3.74 3.39 5.27 1.59 1.19 108.92%
EY 27.85 47.84 26.72 29.51 18.98 62.91 84.17 -52.19%
DY 0.00 5.88 7.69 12.24 0.00 9.52 0.00 -
P/NAPS 0.19 0.19 0.21 0.20 0.21 0.17 0.16 12.15%

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