[MHC] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -3.08%
YoY- 351.97%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 28,501 32,473 32,888 30,472 25,424 23,692 21,372 21.04%
PBT 25,772 31,825 34,754 35,928 34,679 35,561 39,030 -24.07%
Tax -3,434 -4,090 -4,348 -4,272 -1,885 -1,774 -1,812 52.84%
NP 22,338 27,734 30,406 31,656 32,794 33,786 37,218 -28.73%
-
NP to SH 22,260 27,654 30,318 31,584 32,589 33,752 37,190 -28.86%
-
Tax Rate 13.32% 12.85% 12.51% 11.89% 5.44% 4.99% 4.64% -
Total Cost 6,163 4,738 2,482 -1,184 -7,370 -10,094 -15,846 -
-
Net Worth 204,718 203,029 197,909 192,975 185,314 173,533 166,748 14.58%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,369 - - - 2,493 - - -
Div Payout % 15.14% - - - 7.65% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 204,718 203,029 197,909 192,975 185,314 173,533 166,748 14.58%
NOSH 84,246 84,244 84,216 84,268 84,233 84,239 84,216 0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 78.38% 85.41% 92.45% 103.89% 128.99% 142.61% 174.14% -
ROE 10.87% 13.62% 15.32% 16.37% 17.59% 19.45% 22.30% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 33.83 38.55 39.05 36.16 30.18 28.12 25.38 21.01%
EPS 26.43 32.83 36.00 37.48 38.69 40.07 44.16 -28.86%
DPS 4.00 0.00 0.00 0.00 2.96 0.00 0.00 -
NAPS 2.43 2.41 2.35 2.29 2.20 2.06 1.98 14.55%
Adjusted Per Share Value based on latest NOSH - 84,268
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 14.50 16.52 16.73 15.50 12.94 12.05 10.87 21.07%
EPS 11.33 14.07 15.43 16.07 16.58 17.17 18.92 -28.84%
DPS 1.71 0.00 0.00 0.00 1.27 0.00 0.00 -
NAPS 1.0416 1.033 1.0069 0.9818 0.9429 0.8829 0.8484 14.58%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.41 0.51 0.64 0.64 0.66 0.53 0.57 -
P/RPS 1.21 1.32 1.64 1.77 2.19 1.88 2.25 -33.74%
P/EPS 1.55 1.55 1.78 1.71 1.71 1.32 1.29 12.95%
EY 64.45 64.37 56.25 58.56 58.62 75.60 77.47 -11.49%
DY 9.76 0.00 0.00 0.00 4.48 0.00 0.00 -
P/NAPS 0.17 0.21 0.27 0.28 0.30 0.26 0.29 -29.84%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 29/10/08 30/07/08 15/05/08 28/02/08 25/10/07 08/08/07 -
Price 0.42 0.39 1.40 0.74 0.72 0.58 0.56 -
P/RPS 1.24 1.01 3.58 2.05 2.39 2.06 2.21 -31.85%
P/EPS 1.59 1.19 3.89 1.97 1.86 1.45 1.27 16.08%
EY 62.91 84.17 25.71 50.65 53.73 69.08 78.86 -13.92%
DY 9.52 0.00 0.00 0.00 4.11 0.00 0.00 -
P/NAPS 0.17 0.16 0.60 0.32 0.33 0.28 0.28 -28.19%

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