[MHC] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 28.74%
YoY- 462.36%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 24,355 16,444 7,618 25,424 17,769 10,686 5,488 169.32%
PBT 23,869 17,377 8,982 34,679 26,671 19,515 2,430 356.74%
Tax -3,068 -2,174 -1,068 -1,885 -1,331 -906 -581 202.32%
NP 20,801 15,203 7,914 32,794 25,340 18,609 1,849 399.86%
-
NP to SH 20,741 15,159 7,896 32,589 25,314 18,595 1,747 418.08%
-
Tax Rate 12.85% 12.51% 11.89% 5.44% 4.99% 4.64% 23.91% -
Total Cost 3,554 1,241 -296 -7,370 -7,571 -7,923 3,639 -1.55%
-
Net Worth 203,029 197,909 192,975 185,314 173,533 166,748 151,913 21.26%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 2,493 - - - -
Div Payout % - - - 7.65% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 203,029 197,909 192,975 185,314 173,533 166,748 151,913 21.26%
NOSH 84,244 84,216 84,268 84,233 84,239 84,216 84,396 -0.11%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 85.41% 92.45% 103.89% 128.99% 142.61% 174.14% 33.69% -
ROE 10.22% 7.66% 4.09% 17.59% 14.59% 11.15% 1.15% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 28.91 19.53 9.04 30.18 21.09 12.69 6.50 169.71%
EPS 24.62 18.00 9.37 38.69 30.05 22.08 2.07 418.70%
DPS 0.00 0.00 0.00 2.96 0.00 0.00 0.00 -
NAPS 2.41 2.35 2.29 2.20 2.06 1.98 1.80 21.41%
Adjusted Per Share Value based on latest NOSH - 84,212
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 12.39 8.37 3.88 12.94 9.04 5.44 2.79 169.44%
EPS 10.55 7.71 4.02 16.58 12.88 9.46 0.89 417.54%
DPS 0.00 0.00 0.00 1.27 0.00 0.00 0.00 -
NAPS 1.033 1.0069 0.9818 0.9429 0.8829 0.8484 0.7729 21.27%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.51 0.64 0.64 0.66 0.53 0.57 0.55 -
P/RPS 1.76 3.28 7.08 2.19 2.51 4.49 8.46 -64.78%
P/EPS 2.07 3.56 6.83 1.71 1.76 2.58 26.57 -81.67%
EY 48.27 28.13 14.64 58.62 56.70 38.74 3.76 445.72%
DY 0.00 0.00 0.00 4.48 0.00 0.00 0.00 -
P/NAPS 0.21 0.27 0.28 0.30 0.26 0.29 0.31 -22.81%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 29/10/08 30/07/08 15/05/08 28/02/08 25/10/07 08/08/07 25/04/07 -
Price 0.39 1.40 0.74 0.72 0.58 0.56 0.57 -
P/RPS 1.35 7.17 8.19 2.39 2.75 4.41 8.77 -71.17%
P/EPS 1.58 7.78 7.90 1.86 1.93 2.54 27.54 -85.04%
EY 63.13 12.86 12.66 53.73 51.81 39.43 3.63 567.76%
DY 0.00 0.00 0.00 4.11 0.00 0.00 0.00 -
P/NAPS 0.16 0.60 0.32 0.33 0.28 0.28 0.32 -36.92%

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