[MHC] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 153.56%
YoY- -10.53%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 10,686 5,488 20,761 15,373 9,320 4,149 18,550 -30.83%
PBT 19,515 2,430 7,927 4,932 1,962 688 5,502 133.11%
Tax -906 -581 -1,902 -1,603 -685 -93 -1,498 -28.54%
NP 18,609 1,849 6,025 3,329 1,277 595 4,004 179.28%
-
NP to SH 18,595 1,747 5,795 3,238 1,277 595 3,926 182.83%
-
Tax Rate 4.64% 23.91% 23.99% 32.50% 34.91% 13.52% 27.23% -
Total Cost -7,923 3,639 14,736 12,044 8,043 3,554 14,546 -
-
Net Worth 166,748 151,913 154,146 147,565 152,023 148,330 145,608 9.48%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 166,748 151,913 154,146 147,565 152,023 148,330 145,608 9.48%
NOSH 84,216 84,396 84,233 84,322 86,870 83,802 84,166 0.03%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 174.14% 33.69% 29.02% 21.65% 13.70% 14.34% 21.58% -
ROE 11.15% 1.15% 3.76% 2.19% 0.84% 0.40% 2.70% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.69 6.50 24.65 18.23 10.73 4.95 22.04 -30.86%
EPS 22.08 2.07 6.88 3.84 1.47 0.71 4.66 182.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.80 1.83 1.75 1.75 1.77 1.73 9.44%
Adjusted Per Share Value based on latest NOSH - 84,201
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.44 2.79 10.56 7.82 4.74 2.11 9.44 -30.82%
EPS 9.46 0.89 2.95 1.65 0.65 0.30 2.00 182.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8484 0.7729 0.7843 0.7508 0.7735 0.7547 0.7408 9.48%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.57 0.55 0.40 0.40 0.37 0.39 0.37 -
P/RPS 4.49 8.46 1.62 2.19 3.45 7.88 1.68 92.93%
P/EPS 2.58 26.57 5.81 10.42 25.17 54.93 7.93 -52.79%
EY 38.74 3.76 17.20 9.60 3.97 1.82 12.61 111.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.22 0.23 0.21 0.22 0.21 24.08%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 08/08/07 25/04/07 28/02/07 20/11/06 26/07/06 09/05/06 22/02/06 -
Price 0.56 0.57 0.54 0.39 0.40 0.42 0.38 -
P/RPS 4.41 8.77 2.19 2.14 3.73 8.48 1.72 87.65%
P/EPS 2.54 27.54 7.85 10.16 27.21 59.15 8.15 -54.13%
EY 39.43 3.63 12.74 9.85 3.68 1.69 12.28 118.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.30 0.22 0.23 0.24 0.22 17.49%

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