[MHC] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
25-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -9.24%
YoY- 681.78%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 32,888 30,472 25,424 23,692 21,372 21,952 20,761 35.92%
PBT 34,754 35,928 34,679 35,561 39,030 9,720 7,927 168.11%
Tax -4,348 -4,272 -1,885 -1,774 -1,812 -2,324 -1,902 73.62%
NP 30,406 31,656 32,794 33,786 37,218 7,396 6,025 194.50%
-
NP to SH 30,318 31,584 32,589 33,752 37,190 6,988 5,795 201.67%
-
Tax Rate 12.51% 11.89% 5.44% 4.99% 4.64% 23.91% 23.99% -
Total Cost 2,482 -1,184 -7,370 -10,094 -15,846 14,556 14,736 -69.53%
-
Net Worth 197,909 192,975 185,314 173,533 166,748 151,913 154,146 18.14%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 2,493 - - - - -
Div Payout % - - 7.65% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 197,909 192,975 185,314 173,533 166,748 151,913 154,146 18.14%
NOSH 84,216 84,268 84,233 84,239 84,216 84,396 84,233 -0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 92.45% 103.89% 128.99% 142.61% 174.14% 33.69% 29.02% -
ROE 15.32% 16.37% 17.59% 19.45% 22.30% 4.60% 3.76% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 39.05 36.16 30.18 28.12 25.38 26.01 24.65 35.93%
EPS 36.00 37.48 38.69 40.07 44.16 8.28 6.88 201.70%
DPS 0.00 0.00 2.96 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.29 2.20 2.06 1.98 1.80 1.83 18.16%
Adjusted Per Share Value based on latest NOSH - 84,197
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 16.73 15.50 12.94 12.05 10.87 11.17 10.56 35.93%
EPS 15.43 16.07 16.58 17.17 18.92 3.56 2.95 201.62%
DPS 0.00 0.00 1.27 0.00 0.00 0.00 0.00 -
NAPS 1.0069 0.9818 0.9429 0.8829 0.8484 0.7729 0.7843 18.14%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.64 0.64 0.66 0.53 0.57 0.55 0.40 -
P/RPS 1.64 1.77 2.19 1.88 2.25 2.11 1.62 0.82%
P/EPS 1.78 1.71 1.71 1.32 1.29 6.64 5.81 -54.58%
EY 56.25 58.56 58.62 75.60 77.47 15.05 17.20 120.48%
DY 0.00 0.00 4.48 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.30 0.26 0.29 0.31 0.22 14.64%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/07/08 15/05/08 28/02/08 25/10/07 08/08/07 25/04/07 28/02/07 -
Price 1.40 0.74 0.72 0.58 0.56 0.57 0.54 -
P/RPS 3.58 2.05 2.39 2.06 2.21 2.19 2.19 38.81%
P/EPS 3.89 1.97 1.86 1.45 1.27 6.88 7.85 -37.40%
EY 25.71 50.65 53.73 69.08 78.86 14.53 12.74 59.76%
DY 0.00 0.00 4.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.32 0.33 0.28 0.28 0.32 0.30 58.80%

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