[MHC] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -3.45%
YoY- 462.36%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 32,473 32,888 30,472 25,424 23,692 21,372 21,952 29.73%
PBT 31,825 34,754 35,928 34,679 35,561 39,030 9,720 120.02%
Tax -4,090 -4,348 -4,272 -1,885 -1,774 -1,812 -2,324 45.61%
NP 27,734 30,406 31,656 32,794 33,786 37,218 7,396 140.78%
-
NP to SH 27,654 30,318 31,584 32,589 33,752 37,190 6,988 149.56%
-
Tax Rate 12.85% 12.51% 11.89% 5.44% 4.99% 4.64% 23.91% -
Total Cost 4,738 2,482 -1,184 -7,370 -10,094 -15,846 14,556 -52.58%
-
Net Worth 203,029 197,909 192,975 185,314 173,533 166,748 151,913 21.26%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 2,493 - - - -
Div Payout % - - - 7.65% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 203,029 197,909 192,975 185,314 173,533 166,748 151,913 21.26%
NOSH 84,244 84,216 84,268 84,233 84,239 84,216 84,396 -0.11%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 85.41% 92.45% 103.89% 128.99% 142.61% 174.14% 33.69% -
ROE 13.62% 15.32% 16.37% 17.59% 19.45% 22.30% 4.60% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 38.55 39.05 36.16 30.18 28.12 25.38 26.01 29.90%
EPS 32.83 36.00 37.48 38.69 40.07 44.16 8.28 149.88%
DPS 0.00 0.00 0.00 2.96 0.00 0.00 0.00 -
NAPS 2.41 2.35 2.29 2.20 2.06 1.98 1.80 21.41%
Adjusted Per Share Value based on latest NOSH - 84,212
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 16.52 16.73 15.50 12.94 12.05 10.87 11.17 29.71%
EPS 14.07 15.43 16.07 16.58 17.17 18.92 3.56 149.34%
DPS 0.00 0.00 0.00 1.27 0.00 0.00 0.00 -
NAPS 1.033 1.0069 0.9818 0.9429 0.8829 0.8484 0.7729 21.27%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.51 0.64 0.64 0.66 0.53 0.57 0.55 -
P/RPS 1.32 1.64 1.77 2.19 1.88 2.25 2.11 -26.79%
P/EPS 1.55 1.78 1.71 1.71 1.32 1.29 6.64 -61.98%
EY 64.37 56.25 58.56 58.62 75.60 77.47 15.05 162.79%
DY 0.00 0.00 0.00 4.48 0.00 0.00 0.00 -
P/NAPS 0.21 0.27 0.28 0.30 0.26 0.29 0.31 -22.81%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 29/10/08 30/07/08 15/05/08 28/02/08 25/10/07 08/08/07 25/04/07 -
Price 0.39 1.40 0.74 0.72 0.58 0.56 0.57 -
P/RPS 1.01 3.58 2.05 2.39 2.06 2.21 2.19 -40.22%
P/EPS 1.19 3.89 1.97 1.86 1.45 1.27 6.88 -68.85%
EY 84.17 25.71 50.65 53.73 69.08 78.86 14.53 221.51%
DY 0.00 0.00 0.00 4.11 0.00 0.00 0.00 -
P/NAPS 0.16 0.60 0.32 0.33 0.28 0.28 0.32 -36.92%

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