[MHC] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
12-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 21.64%
YoY- 145.65%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 33,703 35,054 35,390 35,932 27,337 25,629 22,796 29.68%
PBT 36,701 38,441 38,414 35,924 28,324 28,277 14,934 81.81%
Tax -4,972 -4,990 -5,290 -5,816 -3,604 -3,140 -2,464 59.47%
NP 31,729 33,450 33,124 30,108 24,720 25,137 12,470 86.06%
-
NP to SH 31,617 33,321 32,986 29,960 24,631 25,054 12,398 86.33%
-
Tax Rate 13.55% 12.98% 13.77% 16.19% 12.72% 11.10% 16.50% -
Total Cost 1,974 1,604 2,266 5,824 2,617 492 10,326 -66.71%
-
Net Worth 275,183 268,161 259,677 253,598 245,973 240,046 227,408 13.51%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,703 6,271 9,404 - 2,527 3,369 5,053 -4.66%
Div Payout % 14.88% 18.82% 28.51% - 10.26% 13.45% 40.76% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 275,183 268,161 259,677 253,598 245,973 240,046 227,408 13.51%
NOSH 140,399 140,398 140,365 84,251 84,237 84,226 84,225 40.45%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 94.14% 95.42% 93.60% 83.79% 90.43% 98.08% 54.70% -
ROE 11.49% 12.43% 12.70% 11.81% 10.01% 10.44% 5.45% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 24.01 24.97 25.21 42.65 32.45 30.43 27.07 -7.66%
EPS 16.09 23.73 23.50 35.56 29.24 29.75 14.72 6.09%
DPS 3.35 4.47 6.70 0.00 3.00 4.00 6.00 -32.12%
NAPS 1.96 1.91 1.85 3.01 2.92 2.85 2.70 -19.18%
Adjusted Per Share Value based on latest NOSH - 84,251
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 17.15 17.84 18.01 18.28 13.91 13.04 11.60 29.68%
EPS 16.09 16.95 16.78 15.24 12.53 12.75 6.31 86.32%
DPS 2.39 3.19 4.78 0.00 1.29 1.71 2.57 -4.71%
NAPS 1.4001 1.3644 1.3212 1.2903 1.2515 1.2213 1.157 13.51%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.92 0.75 0.95 0.73 0.84 0.58 0.52 -
P/RPS 3.83 3.00 3.77 1.71 2.59 1.91 1.92 58.26%
P/EPS 4.09 3.16 4.04 2.05 2.87 1.95 3.53 10.28%
EY 24.48 31.64 24.74 48.71 34.81 51.29 28.31 -9.21%
DY 3.64 5.96 7.05 0.00 3.57 6.90 11.54 -53.56%
P/NAPS 0.47 0.39 0.51 0.24 0.29 0.20 0.19 82.60%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 27/10/11 03/08/11 12/05/11 25/02/11 23/11/10 30/07/10 -
Price 1.00 0.89 0.89 1.02 0.73 0.67 0.55 -
P/RPS 4.17 3.56 3.53 2.39 2.25 2.20 2.03 61.38%
P/EPS 4.44 3.75 3.79 2.87 2.50 2.25 3.74 12.08%
EY 22.52 26.67 26.40 34.86 40.05 44.40 26.76 -10.83%
DY 3.35 5.02 7.53 0.00 4.11 5.97 10.91 -54.38%
P/NAPS 0.51 0.47 0.48 0.34 0.25 0.24 0.20 86.33%

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