[MHC] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -18.64%
YoY- -77.03%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 20,497 18,640 16,596 18,550 18,596 17,894 16,204 16.94%
PBT 6,576 3,924 2,752 5,502 6,574 6,420 6,188 4.13%
Tax -2,137 -1,370 -372 -1,498 -1,540 -1,616 -1,584 22.07%
NP 4,438 2,554 2,380 4,004 5,034 4,804 4,604 -2.41%
-
NP to SH 4,317 2,554 2,380 3,926 4,825 4,804 4,604 -4.19%
-
Tax Rate 32.50% 34.91% 13.52% 27.23% 23.43% 25.17% 25.60% -
Total Cost 16,058 16,086 14,216 14,546 13,561 13,090 11,600 24.18%
-
Net Worth 147,565 152,023 148,330 145,608 70,135 70,180 70,124 64.14%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 147,565 152,023 148,330 145,608 70,135 70,180 70,124 64.14%
NOSH 84,322 86,870 83,802 84,166 70,135 70,180 70,124 13.06%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 21.65% 13.70% 14.34% 21.58% 27.07% 26.85% 28.41% -
ROE 2.93% 1.68% 1.60% 2.70% 6.88% 6.85% 6.57% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 24.31 21.46 19.80 22.04 26.51 25.50 23.11 3.42%
EPS 5.12 2.94 2.84 4.66 5.73 5.54 5.48 -4.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.75 1.77 1.73 1.00 1.00 1.00 45.17%
Adjusted Per Share Value based on latest NOSH - 84,464
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 10.43 9.48 8.44 9.44 9.46 9.10 8.24 16.99%
EPS 2.20 1.30 1.21 2.00 2.46 2.44 2.34 -4.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7508 0.7735 0.7547 0.7408 0.3568 0.3571 0.3568 64.13%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.40 0.37 0.39 0.37 0.54 0.53 0.48 -
P/RPS 1.65 1.72 1.97 1.68 2.04 2.08 2.08 -14.29%
P/EPS 7.81 12.59 13.73 7.93 7.85 7.74 7.31 4.50%
EY 12.80 7.95 7.28 12.61 12.74 12.92 13.68 -4.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.22 0.21 0.54 0.53 0.48 -38.73%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 26/07/06 09/05/06 22/02/06 28/11/05 30/08/05 27/05/05 -
Price 0.39 0.40 0.42 0.38 0.39 0.64 0.49 -
P/RPS 1.60 1.86 2.12 1.72 1.47 2.51 2.12 -17.09%
P/EPS 7.62 13.61 14.79 8.15 5.67 9.35 7.46 1.42%
EY 13.13 7.35 6.76 12.28 17.64 10.70 13.40 -1.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.24 0.22 0.39 0.64 0.49 -41.33%

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