[MHC] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 44.0%
YoY- -57.7%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 11,398 5,115 23,293 17,313 11,121 4,366 28,501 -45.81%
PBT 7,467 3,491 23,059 10,547 7,213 2,409 25,772 -56.31%
Tax -1,232 -424 -2,426 -1,715 -1,080 -353 -3,434 -49.60%
NP 6,235 3,067 20,633 8,832 6,133 2,056 22,338 -57.38%
-
NP to SH 6,199 3,049 20,550 8,774 6,093 2,040 22,260 -57.45%
-
Tax Rate 16.50% 12.15% 10.52% 16.26% 14.97% 14.65% 13.32% -
Total Cost 5,163 2,048 2,660 8,481 4,988 2,310 6,163 -11.16%
-
Net Worth 227,408 226,569 223,186 211,350 208,999 206,528 204,718 7.27%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,526 - 2,526 2,526 2,528 - 3,369 -17.51%
Div Payout % 40.76% - 12.30% 28.79% 41.49% - 15.14% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 227,408 226,569 223,186 211,350 208,999 206,528 204,718 7.27%
NOSH 84,225 84,226 84,221 84,203 84,273 84,297 84,246 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 54.70% 59.96% 88.58% 51.01% 55.15% 47.09% 78.38% -
ROE 2.73% 1.35% 9.21% 4.15% 2.92% 0.99% 10.87% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.53 6.07 27.66 20.56 13.20 5.18 33.83 -45.80%
EPS 7.36 3.62 24.40 10.42 7.23 2.42 26.43 -57.45%
DPS 3.00 0.00 3.00 3.00 3.00 0.00 4.00 -17.49%
NAPS 2.70 2.69 2.65 2.51 2.48 2.45 2.43 7.29%
Adjusted Per Share Value based on latest NOSH - 84,308
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.80 2.60 11.85 8.81 5.66 2.22 14.50 -45.80%
EPS 3.15 1.55 10.46 4.46 3.10 1.04 11.33 -57.50%
DPS 1.29 0.00 1.29 1.29 1.29 0.00 1.71 -17.17%
NAPS 1.157 1.1528 1.1356 1.0753 1.0634 1.0508 1.0416 7.27%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.52 0.54 0.53 0.49 0.49 0.43 0.41 -
P/RPS 3.84 8.89 1.92 2.38 3.71 8.30 1.21 116.41%
P/EPS 7.07 14.92 2.17 4.70 6.78 17.77 1.55 175.80%
EY 14.15 6.70 46.04 21.27 14.76 5.63 64.45 -63.70%
DY 5.77 0.00 5.66 6.12 6.12 0.00 9.76 -29.62%
P/NAPS 0.19 0.20 0.20 0.20 0.20 0.18 0.17 7.71%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/07/10 21/05/10 25/02/10 05/11/09 30/07/09 20/05/09 26/02/09 -
Price 0.55 0.52 0.51 0.52 0.49 0.51 0.42 -
P/RPS 4.06 8.56 1.84 2.53 3.71 9.85 1.24 120.97%
P/EPS 7.47 14.36 2.09 4.99 6.78 21.07 1.59 181.30%
EY 13.38 6.96 47.84 20.04 14.76 4.75 62.91 -64.47%
DY 5.45 0.00 5.88 5.77 6.12 0.00 9.52 -31.12%
P/NAPS 0.20 0.19 0.19 0.21 0.20 0.21 0.17 11.47%

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