[MHC] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -8.78%
YoY- -18.07%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 22,242 17,464 28,501 32,473 32,888 30,472 25,424 -8.53%
PBT 14,426 9,636 25,772 31,825 34,754 35,928 34,679 -44.30%
Tax -2,160 -1,412 -3,434 -4,090 -4,348 -4,272 -1,885 9.51%
NP 12,266 8,224 22,338 27,734 30,406 31,656 32,794 -48.11%
-
NP to SH 12,186 8,160 22,260 27,654 30,318 31,584 32,589 -48.12%
-
Tax Rate 14.97% 14.65% 13.32% 12.85% 12.51% 11.89% 5.44% -
Total Cost 9,976 9,240 6,163 4,738 2,482 -1,184 -7,370 -
-
Net Worth 208,999 206,528 204,718 203,029 197,909 192,975 185,314 8.35%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 5,056 - 3,369 - - - 2,493 60.29%
Div Payout % 41.49% - 15.14% - - - 7.65% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 208,999 206,528 204,718 203,029 197,909 192,975 185,314 8.35%
NOSH 84,273 84,297 84,246 84,244 84,216 84,268 84,233 0.03%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 55.15% 47.09% 78.38% 85.41% 92.45% 103.89% 128.99% -
ROE 5.83% 3.95% 10.87% 13.62% 15.32% 16.37% 17.59% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 26.39 20.72 33.83 38.55 39.05 36.16 30.18 -8.56%
EPS 14.46 9.68 26.43 32.83 36.00 37.48 38.69 -48.14%
DPS 6.00 0.00 4.00 0.00 0.00 0.00 2.96 60.23%
NAPS 2.48 2.45 2.43 2.41 2.35 2.29 2.20 8.32%
Adjusted Per Share Value based on latest NOSH - 84,193
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 11.32 8.89 14.50 16.52 16.73 15.50 12.94 -8.53%
EPS 6.20 4.15 11.33 14.07 15.43 16.07 16.58 -48.12%
DPS 2.57 0.00 1.71 0.00 0.00 0.00 1.27 60.05%
NAPS 1.0634 1.0508 1.0416 1.033 1.0069 0.9818 0.9429 8.35%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.49 0.43 0.41 0.51 0.64 0.64 0.66 -
P/RPS 1.86 2.08 1.21 1.32 1.64 1.77 2.19 -10.32%
P/EPS 3.39 4.44 1.55 1.55 1.78 1.71 1.71 57.87%
EY 29.51 22.51 64.45 64.37 56.25 58.56 58.62 -36.74%
DY 12.24 0.00 9.76 0.00 0.00 0.00 4.48 95.55%
P/NAPS 0.20 0.18 0.17 0.21 0.27 0.28 0.30 -23.70%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/07/09 20/05/09 26/02/09 29/10/08 30/07/08 15/05/08 28/02/08 -
Price 0.49 0.51 0.42 0.39 1.40 0.74 0.72 -
P/RPS 1.86 2.46 1.24 1.01 3.58 2.05 2.39 -15.40%
P/EPS 3.39 5.27 1.59 1.19 3.89 1.97 1.86 49.26%
EY 29.51 18.98 62.91 84.17 25.71 50.65 53.73 -32.95%
DY 12.24 0.00 9.52 0.00 0.00 0.00 4.11 107.13%
P/NAPS 0.20 0.21 0.17 0.16 0.60 0.32 0.33 -28.40%

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