[MHC] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 198.68%
YoY- -59.81%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 5,115 23,293 17,313 11,121 4,366 28,501 24,355 -64.70%
PBT 3,491 23,059 10,547 7,213 2,409 25,772 23,869 -72.27%
Tax -424 -2,426 -1,715 -1,080 -353 -3,434 -3,068 -73.30%
NP 3,067 20,633 8,832 6,133 2,056 22,338 20,801 -72.12%
-
NP to SH 3,049 20,550 8,774 6,093 2,040 22,260 20,741 -72.17%
-
Tax Rate 12.15% 10.52% 16.26% 14.97% 14.65% 13.32% 12.85% -
Total Cost 2,048 2,660 8,481 4,988 2,310 6,163 3,554 -30.77%
-
Net Worth 226,569 223,186 211,350 208,999 206,528 204,718 203,029 7.59%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 2,526 2,526 2,528 - 3,369 - -
Div Payout % - 12.30% 28.79% 41.49% - 15.14% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 226,569 223,186 211,350 208,999 206,528 204,718 203,029 7.59%
NOSH 84,226 84,221 84,203 84,273 84,297 84,246 84,244 -0.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 59.96% 88.58% 51.01% 55.15% 47.09% 78.38% 85.41% -
ROE 1.35% 9.21% 4.15% 2.92% 0.99% 10.87% 10.22% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 6.07 27.66 20.56 13.20 5.18 33.83 28.91 -64.70%
EPS 3.62 24.40 10.42 7.23 2.42 26.43 24.62 -72.17%
DPS 0.00 3.00 3.00 3.00 0.00 4.00 0.00 -
NAPS 2.69 2.65 2.51 2.48 2.45 2.43 2.41 7.60%
Adjusted Per Share Value based on latest NOSH - 84,261
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.60 11.85 8.81 5.66 2.22 14.50 12.39 -64.72%
EPS 1.55 10.46 4.46 3.10 1.04 11.33 10.55 -72.18%
DPS 0.00 1.29 1.29 1.29 0.00 1.71 0.00 -
NAPS 1.1528 1.1356 1.0753 1.0634 1.0508 1.0416 1.033 7.59%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.54 0.53 0.49 0.49 0.43 0.41 0.51 -
P/RPS 8.89 1.92 2.38 3.71 8.30 1.21 1.76 194.68%
P/EPS 14.92 2.17 4.70 6.78 17.77 1.55 2.07 273.58%
EY 6.70 46.04 21.27 14.76 5.63 64.45 48.27 -73.22%
DY 0.00 5.66 6.12 6.12 0.00 9.76 0.00 -
P/NAPS 0.20 0.20 0.20 0.20 0.18 0.17 0.21 -3.20%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 25/02/10 05/11/09 30/07/09 20/05/09 26/02/09 29/10/08 -
Price 0.52 0.51 0.52 0.49 0.51 0.42 0.39 -
P/RPS 8.56 1.84 2.53 3.71 9.85 1.24 1.35 242.96%
P/EPS 14.36 2.09 4.99 6.78 21.07 1.59 1.58 336.09%
EY 6.96 47.84 20.04 14.76 4.75 62.91 63.13 -77.03%
DY 0.00 5.88 5.77 6.12 0.00 9.52 0.00 -
P/NAPS 0.19 0.19 0.21 0.20 0.21 0.17 0.16 12.15%

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