[MHC] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 75.66%
YoY- -7.68%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 25,629 22,796 20,460 23,293 23,084 22,242 17,464 29.10%
PBT 28,277 14,934 13,964 23,059 14,062 14,426 9,636 104.83%
Tax -3,140 -2,464 -1,696 -2,426 -2,286 -2,160 -1,412 70.28%
NP 25,137 12,470 12,268 20,633 11,776 12,266 8,224 110.47%
-
NP to SH 25,054 12,398 12,196 20,550 11,698 12,186 8,160 111.10%
-
Tax Rate 11.10% 16.50% 12.15% 10.52% 16.26% 14.97% 14.65% -
Total Cost 492 10,326 8,192 2,660 11,308 9,976 9,240 -85.82%
-
Net Worth 240,046 227,408 226,569 223,186 211,350 208,999 206,528 10.53%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 3,369 5,053 - 2,526 3,368 5,056 - -
Div Payout % 13.45% 40.76% - 12.30% 28.79% 41.49% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 240,046 227,408 226,569 223,186 211,350 208,999 206,528 10.53%
NOSH 84,226 84,225 84,226 84,221 84,203 84,273 84,297 -0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 98.08% 54.70% 59.96% 88.58% 51.01% 55.15% 47.09% -
ROE 10.44% 5.45% 5.38% 9.21% 5.54% 5.83% 3.95% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 30.43 27.07 24.29 27.66 27.41 26.39 20.72 29.17%
EPS 29.75 14.72 14.48 24.40 13.89 14.46 9.68 111.24%
DPS 4.00 6.00 0.00 3.00 4.00 6.00 0.00 -
NAPS 2.85 2.70 2.69 2.65 2.51 2.48 2.45 10.59%
Adjusted Per Share Value based on latest NOSH - 84,234
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.04 11.60 10.41 11.85 11.74 11.32 8.89 29.06%
EPS 12.75 6.31 6.21 10.46 5.95 6.20 4.15 111.19%
DPS 1.71 2.57 0.00 1.29 1.71 2.57 0.00 -
NAPS 1.2213 1.157 1.1528 1.1356 1.0753 1.0634 1.0508 10.53%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.58 0.52 0.54 0.53 0.49 0.49 0.43 -
P/RPS 1.91 1.92 2.22 1.92 1.79 1.86 2.08 -5.52%
P/EPS 1.95 3.53 3.73 2.17 3.53 3.39 4.44 -42.19%
EY 51.29 28.31 26.81 46.04 28.35 29.51 22.51 73.06%
DY 6.90 11.54 0.00 5.66 8.16 12.24 0.00 -
P/NAPS 0.20 0.19 0.20 0.20 0.20 0.20 0.18 7.26%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 30/07/10 21/05/10 25/02/10 05/11/09 30/07/09 20/05/09 -
Price 0.67 0.55 0.52 0.51 0.52 0.49 0.51 -
P/RPS 2.20 2.03 2.14 1.84 1.90 1.86 2.46 -7.17%
P/EPS 2.25 3.74 3.59 2.09 3.74 3.39 5.27 -43.27%
EY 44.40 26.76 27.85 47.84 26.72 29.51 18.98 76.13%
DY 5.97 10.91 0.00 5.88 7.69 12.24 0.00 -
P/NAPS 0.24 0.20 0.19 0.19 0.21 0.20 0.21 9.30%

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