[MHC] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 203.13%
YoY- 114.17%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 17,695 8,983 27,337 19,222 11,398 5,115 23,293 -16.78%
PBT 19,207 8,981 28,324 21,208 7,467 3,491 23,059 -11.50%
Tax -2,645 -1,454 -3,604 -2,355 -1,232 -424 -2,426 5.94%
NP 16,562 7,527 24,720 18,853 6,235 3,067 20,633 -13.66%
-
NP to SH 16,493 7,490 24,631 18,791 6,199 3,049 20,550 -13.67%
-
Tax Rate 13.77% 16.19% 12.72% 11.10% 16.50% 12.15% 10.52% -
Total Cost 1,133 1,456 2,617 369 5,163 2,048 2,660 -43.47%
-
Net Worth 259,677 253,598 245,973 240,046 227,408 226,569 223,186 10.65%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 4,702 - 2,527 2,526 2,526 - 2,526 51.49%
Div Payout % 28.51% - 10.26% 13.45% 40.76% - 12.30% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 259,677 253,598 245,973 240,046 227,408 226,569 223,186 10.65%
NOSH 140,365 84,251 84,237 84,226 84,225 84,226 84,221 40.70%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 93.60% 83.79% 90.43% 98.08% 54.70% 59.96% 88.58% -
ROE 6.35% 2.95% 10.01% 7.83% 2.73% 1.35% 9.21% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.61 10.66 32.45 22.82 13.53 6.07 27.66 -40.85%
EPS 11.75 8.89 29.24 22.31 7.36 3.62 24.40 -38.64%
DPS 3.35 0.00 3.00 3.00 3.00 0.00 3.00 7.65%
NAPS 1.85 3.01 2.92 2.85 2.70 2.69 2.65 -21.35%
Adjusted Per Share Value based on latest NOSH - 84,227
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 9.00 4.57 13.91 9.78 5.80 2.60 11.85 -16.79%
EPS 8.39 3.81 12.53 9.56 3.15 1.55 10.46 -13.70%
DPS 2.39 0.00 1.29 1.29 1.29 0.00 1.29 51.01%
NAPS 1.3212 1.2903 1.2515 1.2213 1.157 1.1528 1.1356 10.64%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.95 0.73 0.84 0.58 0.52 0.54 0.53 -
P/RPS 7.54 6.85 2.59 2.54 3.84 8.89 1.92 149.53%
P/EPS 8.09 8.21 2.87 2.60 7.07 14.92 2.17 141.01%
EY 12.37 12.18 34.81 38.47 14.15 6.70 46.04 -58.46%
DY 3.53 0.00 3.57 5.17 5.77 0.00 5.66 -27.06%
P/NAPS 0.51 0.24 0.29 0.20 0.19 0.20 0.20 86.96%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 03/08/11 12/05/11 25/02/11 23/11/10 30/07/10 21/05/10 25/02/10 -
Price 0.89 1.02 0.73 0.67 0.55 0.52 0.51 -
P/RPS 7.06 9.57 2.25 2.94 4.06 8.56 1.84 145.69%
P/EPS 7.57 11.47 2.50 3.00 7.47 14.36 2.09 136.40%
EY 13.20 8.72 40.05 33.30 13.38 6.96 47.84 -57.71%
DY 3.76 0.00 4.11 4.48 5.45 0.00 5.88 -25.83%
P/NAPS 0.48 0.34 0.25 0.24 0.20 0.19 0.19 85.80%

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