[MHC] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
25-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 20.59%
YoY- 193.61%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 25,424 23,692 21,372 21,952 20,761 20,497 18,640 22.91%
PBT 34,679 35,561 39,030 9,720 7,927 6,576 3,924 325.76%
Tax -1,885 -1,774 -1,812 -2,324 -1,902 -2,137 -1,370 23.63%
NP 32,794 33,786 37,218 7,396 6,025 4,438 2,554 445.79%
-
NP to SH 32,589 33,752 37,190 6,988 5,795 4,317 2,554 443.52%
-
Tax Rate 5.44% 4.99% 4.64% 23.91% 23.99% 32.50% 34.91% -
Total Cost -7,370 -10,094 -15,846 14,556 14,736 16,058 16,086 -
-
Net Worth 185,314 173,533 166,748 151,913 154,146 147,565 152,023 14.07%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,493 - - - - - - -
Div Payout % 7.65% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 185,314 173,533 166,748 151,913 154,146 147,565 152,023 14.07%
NOSH 84,233 84,239 84,216 84,396 84,233 84,322 86,870 -2.02%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 128.99% 142.61% 174.14% 33.69% 29.02% 21.65% 13.70% -
ROE 17.59% 19.45% 22.30% 4.60% 3.76% 2.93% 1.68% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 30.18 28.12 25.38 26.01 24.65 24.31 21.46 25.44%
EPS 38.69 40.07 44.16 8.28 6.88 5.12 2.94 454.79%
DPS 2.96 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.06 1.98 1.80 1.83 1.75 1.75 16.43%
Adjusted Per Share Value based on latest NOSH - 84,396
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.94 12.05 10.87 11.17 10.56 10.43 9.48 22.98%
EPS 16.58 17.17 18.92 3.56 2.95 2.20 1.30 443.35%
DPS 1.27 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9429 0.8829 0.8484 0.7729 0.7843 0.7508 0.7735 14.07%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.66 0.53 0.57 0.55 0.40 0.40 0.37 -
P/RPS 2.19 1.88 2.25 2.11 1.62 1.65 1.72 17.42%
P/EPS 1.71 1.32 1.29 6.64 5.81 7.81 12.59 -73.48%
EY 58.62 75.60 77.47 15.05 17.20 12.80 7.95 277.46%
DY 4.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.26 0.29 0.31 0.22 0.23 0.21 26.76%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 25/10/07 08/08/07 25/04/07 28/02/07 20/11/06 26/07/06 -
Price 0.72 0.58 0.56 0.57 0.54 0.39 0.40 -
P/RPS 2.39 2.06 2.21 2.19 2.19 1.60 1.86 18.13%
P/EPS 1.86 1.45 1.27 6.88 7.85 7.62 13.61 -73.37%
EY 53.73 69.08 78.86 14.53 12.74 13.13 7.35 275.30%
DY 4.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.28 0.32 0.30 0.22 0.23 27.12%

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