[MHC] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 0.44%
YoY- -76.78%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 18,640 16,596 18,550 18,596 17,894 16,204 31,868 -30.12%
PBT 3,924 2,752 5,502 6,574 6,420 6,188 20,024 -66.36%
Tax -1,370 -372 -1,498 -1,540 -1,616 -1,584 -2,933 -39.88%
NP 2,554 2,380 4,004 5,034 4,804 4,604 17,091 -71.93%
-
NP to SH 2,554 2,380 3,926 4,825 4,804 4,604 17,091 -71.93%
-
Tax Rate 34.91% 13.52% 27.23% 23.43% 25.17% 25.60% 14.65% -
Total Cost 16,086 14,216 14,546 13,561 13,090 11,600 14,777 5.83%
-
Net Worth 152,023 148,330 145,608 70,135 70,180 70,124 127,056 12.74%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 152,023 148,330 145,608 70,135 70,180 70,124 127,056 12.74%
NOSH 86,870 83,802 84,166 70,135 70,180 70,124 70,196 15.31%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 13.70% 14.34% 21.58% 27.07% 26.85% 28.41% 53.63% -
ROE 1.68% 1.60% 2.70% 6.88% 6.85% 6.57% 13.45% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 21.46 19.80 22.04 26.51 25.50 23.11 45.40 -39.40%
EPS 2.94 2.84 4.66 5.73 5.54 5.48 20.29 -72.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.77 1.73 1.00 1.00 1.00 1.81 -2.22%
Adjusted Per Share Value based on latest NOSH - 70,324
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.48 8.44 9.44 9.46 9.10 8.24 16.21 -30.13%
EPS 1.30 1.21 2.00 2.46 2.44 2.34 8.70 -71.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7735 0.7547 0.7408 0.3568 0.3571 0.3568 0.6465 12.73%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.37 0.39 0.37 0.54 0.53 0.48 0.52 -
P/RPS 1.72 1.97 1.68 2.04 2.08 2.08 1.15 30.88%
P/EPS 12.59 13.73 7.93 7.85 7.74 7.31 2.14 226.95%
EY 7.95 7.28 12.61 12.74 12.92 13.68 46.82 -69.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.21 0.54 0.53 0.48 0.29 -19.40%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 26/07/06 09/05/06 22/02/06 28/11/05 30/08/05 27/05/05 25/02/05 -
Price 0.40 0.42 0.38 0.39 0.64 0.49 0.47 -
P/RPS 1.86 2.12 1.72 1.47 2.51 2.12 1.04 47.49%
P/EPS 13.61 14.79 8.15 5.67 9.35 7.46 1.93 269.05%
EY 7.35 6.76 12.28 17.64 10.70 13.40 51.80 -72.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.22 0.39 0.64 0.49 0.26 -7.86%

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