[MHC] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 1.66%
YoY- 1.74%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 35,932 27,337 25,629 22,796 20,460 23,293 23,084 34.34%
PBT 35,924 28,324 28,277 14,934 13,964 23,059 14,062 86.98%
Tax -5,816 -3,604 -3,140 -2,464 -1,696 -2,426 -2,286 86.47%
NP 30,108 24,720 25,137 12,470 12,268 20,633 11,776 87.08%
-
NP to SH 29,960 24,631 25,054 12,398 12,196 20,550 11,698 87.29%
-
Tax Rate 16.19% 12.72% 11.10% 16.50% 12.15% 10.52% 16.26% -
Total Cost 5,824 2,617 492 10,326 8,192 2,660 11,308 -35.77%
-
Net Worth 253,598 245,973 240,046 227,408 226,569 223,186 211,350 12.93%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 2,527 3,369 5,053 - 2,526 3,368 -
Div Payout % - 10.26% 13.45% 40.76% - 12.30% 28.79% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 253,598 245,973 240,046 227,408 226,569 223,186 211,350 12.93%
NOSH 84,251 84,237 84,226 84,225 84,226 84,221 84,203 0.03%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 83.79% 90.43% 98.08% 54.70% 59.96% 88.58% 51.01% -
ROE 11.81% 10.01% 10.44% 5.45% 5.38% 9.21% 5.54% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 42.65 32.45 30.43 27.07 24.29 27.66 27.41 34.31%
EPS 35.56 29.24 29.75 14.72 14.48 24.40 13.89 87.24%
DPS 0.00 3.00 4.00 6.00 0.00 3.00 4.00 -
NAPS 3.01 2.92 2.85 2.70 2.69 2.65 2.51 12.88%
Adjusted Per Share Value based on latest NOSH - 84,224
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 18.28 13.91 13.04 11.60 10.41 11.85 11.74 34.37%
EPS 15.24 12.53 12.75 6.31 6.21 10.46 5.95 87.30%
DPS 0.00 1.29 1.71 2.57 0.00 1.29 1.71 -
NAPS 1.2903 1.2515 1.2213 1.157 1.1528 1.1356 1.0753 12.93%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.73 0.84 0.58 0.52 0.54 0.53 0.49 -
P/RPS 1.71 2.59 1.91 1.92 2.22 1.92 1.79 -3.00%
P/EPS 2.05 2.87 1.95 3.53 3.73 2.17 3.53 -30.41%
EY 48.71 34.81 51.29 28.31 26.81 46.04 28.35 43.50%
DY 0.00 3.57 6.90 11.54 0.00 5.66 8.16 -
P/NAPS 0.24 0.29 0.20 0.19 0.20 0.20 0.20 12.93%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 12/05/11 25/02/11 23/11/10 30/07/10 21/05/10 25/02/10 05/11/09 -
Price 1.02 0.73 0.67 0.55 0.52 0.51 0.52 -
P/RPS 2.39 2.25 2.20 2.03 2.14 1.84 1.90 16.54%
P/EPS 2.87 2.50 2.25 3.74 3.59 2.09 3.74 -16.19%
EY 34.86 40.05 44.40 26.76 27.85 47.84 26.72 19.41%
DY 0.00 4.11 5.97 10.91 0.00 5.88 7.69 -
P/NAPS 0.34 0.25 0.24 0.20 0.19 0.19 0.21 37.92%

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