[MHC] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -63.34%
YoY- -74.16%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 23,293 23,084 22,242 17,464 28,501 32,473 32,888 -20.49%
PBT 23,059 14,062 14,426 9,636 25,772 31,825 34,754 -23.87%
Tax -2,426 -2,286 -2,160 -1,412 -3,434 -4,090 -4,348 -32.15%
NP 20,633 11,776 12,266 8,224 22,338 27,734 30,406 -22.72%
-
NP to SH 20,550 11,698 12,186 8,160 22,260 27,654 30,318 -22.78%
-
Tax Rate 10.52% 16.26% 14.97% 14.65% 13.32% 12.85% 12.51% -
Total Cost 2,660 11,308 9,976 9,240 6,163 4,738 2,482 4.71%
-
Net Worth 223,186 211,350 208,999 206,528 204,718 203,029 197,909 8.31%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,526 3,368 5,056 - 3,369 - - -
Div Payout % 12.30% 28.79% 41.49% - 15.14% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 223,186 211,350 208,999 206,528 204,718 203,029 197,909 8.31%
NOSH 84,221 84,203 84,273 84,297 84,246 84,244 84,216 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 88.58% 51.01% 55.15% 47.09% 78.38% 85.41% 92.45% -
ROE 9.21% 5.54% 5.83% 3.95% 10.87% 13.62% 15.32% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 27.66 27.41 26.39 20.72 33.83 38.55 39.05 -20.48%
EPS 24.40 13.89 14.46 9.68 26.43 32.83 36.00 -22.78%
DPS 3.00 4.00 6.00 0.00 4.00 0.00 0.00 -
NAPS 2.65 2.51 2.48 2.45 2.43 2.41 2.35 8.31%
Adjusted Per Share Value based on latest NOSH - 84,297
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.85 11.74 11.32 8.89 14.50 16.52 16.73 -20.49%
EPS 10.46 5.95 6.20 4.15 11.33 14.07 15.43 -22.77%
DPS 1.29 1.71 2.57 0.00 1.71 0.00 0.00 -
NAPS 1.1356 1.0753 1.0634 1.0508 1.0416 1.033 1.0069 8.32%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.53 0.49 0.49 0.43 0.41 0.51 0.64 -
P/RPS 1.92 1.79 1.86 2.08 1.21 1.32 1.64 11.04%
P/EPS 2.17 3.53 3.39 4.44 1.55 1.55 1.78 14.07%
EY 46.04 28.35 29.51 22.51 64.45 64.37 56.25 -12.46%
DY 5.66 8.16 12.24 0.00 9.76 0.00 0.00 -
P/NAPS 0.20 0.20 0.20 0.18 0.17 0.21 0.27 -18.08%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 05/11/09 30/07/09 20/05/09 26/02/09 29/10/08 30/07/08 -
Price 0.51 0.52 0.49 0.51 0.42 0.39 1.40 -
P/RPS 1.84 1.90 1.86 2.46 1.24 1.01 3.58 -35.75%
P/EPS 2.09 3.74 3.39 5.27 1.59 1.19 3.89 -33.83%
EY 47.84 26.72 29.51 18.98 62.91 84.17 25.71 51.11%
DY 5.88 7.69 12.24 0.00 9.52 0.00 0.00 -
P/NAPS 0.19 0.21 0.20 0.21 0.17 0.16 0.60 -53.44%

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