[MHC] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 34.23%
YoY- 47.61%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 23,692 21,372 21,952 20,761 20,497 18,640 16,596 26.75%
PBT 35,561 39,030 9,720 7,927 6,576 3,924 2,752 449.80%
Tax -1,774 -1,812 -2,324 -1,902 -2,137 -1,370 -372 183.04%
NP 33,786 37,218 7,396 6,025 4,438 2,554 2,380 485.33%
-
NP to SH 33,752 37,190 6,988 5,795 4,317 2,554 2,380 484.94%
-
Tax Rate 4.99% 4.64% 23.91% 23.99% 32.50% 34.91% 13.52% -
Total Cost -10,094 -15,846 14,556 14,736 16,058 16,086 14,216 -
-
Net Worth 173,533 166,748 151,913 154,146 147,565 152,023 148,330 11.01%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 173,533 166,748 151,913 154,146 147,565 152,023 148,330 11.01%
NOSH 84,239 84,216 84,396 84,233 84,322 86,870 83,802 0.34%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 142.61% 174.14% 33.69% 29.02% 21.65% 13.70% 14.34% -
ROE 19.45% 22.30% 4.60% 3.76% 2.93% 1.68% 1.60% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 28.12 25.38 26.01 24.65 24.31 21.46 19.80 26.32%
EPS 40.07 44.16 8.28 6.88 5.12 2.94 2.84 482.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.98 1.80 1.83 1.75 1.75 1.77 10.63%
Adjusted Per Share Value based on latest NOSH - 84,104
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 12.05 10.87 11.17 10.56 10.43 9.48 8.44 26.76%
EPS 17.17 18.92 3.56 2.95 2.20 1.30 1.21 485.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8829 0.8484 0.7729 0.7843 0.7508 0.7735 0.7547 11.01%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.53 0.57 0.55 0.40 0.40 0.37 0.39 -
P/RPS 1.88 2.25 2.11 1.62 1.65 1.72 1.97 -3.06%
P/EPS 1.32 1.29 6.64 5.81 7.81 12.59 13.73 -78.98%
EY 75.60 77.47 15.05 17.20 12.80 7.95 7.28 375.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.31 0.22 0.23 0.21 0.22 11.76%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 25/10/07 08/08/07 25/04/07 28/02/07 20/11/06 26/07/06 09/05/06 -
Price 0.58 0.56 0.57 0.54 0.39 0.40 0.42 -
P/RPS 2.06 2.21 2.19 2.19 1.60 1.86 2.12 -1.89%
P/EPS 1.45 1.27 6.88 7.85 7.62 13.61 14.79 -78.70%
EY 69.08 78.86 14.53 12.74 13.13 7.35 6.76 370.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.32 0.30 0.22 0.23 0.24 10.81%

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