[MHC] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 7.32%
YoY- -31.69%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 17,313 11,121 4,366 28,501 24,355 16,444 7,618 72.77%
PBT 10,547 7,213 2,409 25,772 23,869 17,377 8,982 11.29%
Tax -1,715 -1,080 -353 -3,434 -3,068 -2,174 -1,068 37.08%
NP 8,832 6,133 2,056 22,338 20,801 15,203 7,914 7.58%
-
NP to SH 8,774 6,093 2,040 22,260 20,741 15,159 7,896 7.27%
-
Tax Rate 16.26% 14.97% 14.65% 13.32% 12.85% 12.51% 11.89% -
Total Cost 8,481 4,988 2,310 6,163 3,554 1,241 -296 -
-
Net Worth 211,350 208,999 206,528 204,718 203,029 197,909 192,975 6.24%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 2,526 2,528 - 3,369 - - - -
Div Payout % 28.79% 41.49% - 15.14% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 211,350 208,999 206,528 204,718 203,029 197,909 192,975 6.24%
NOSH 84,203 84,273 84,297 84,246 84,244 84,216 84,268 -0.05%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 51.01% 55.15% 47.09% 78.38% 85.41% 92.45% 103.89% -
ROE 4.15% 2.92% 0.99% 10.87% 10.22% 7.66% 4.09% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 20.56 13.20 5.18 33.83 28.91 19.53 9.04 72.85%
EPS 10.42 7.23 2.42 26.43 24.62 18.00 9.37 7.33%
DPS 3.00 3.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.51 2.48 2.45 2.43 2.41 2.35 2.29 6.30%
Adjusted Per Share Value based on latest NOSH - 84,266
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.81 5.66 2.22 14.50 12.39 8.37 3.88 72.66%
EPS 4.46 3.10 1.04 11.33 10.55 7.71 4.02 7.16%
DPS 1.29 1.29 0.00 1.71 0.00 0.00 0.00 -
NAPS 1.0753 1.0634 1.0508 1.0416 1.033 1.0069 0.9818 6.24%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.49 0.49 0.43 0.41 0.51 0.64 0.64 -
P/RPS 2.38 3.71 8.30 1.21 1.76 3.28 7.08 -51.62%
P/EPS 4.70 6.78 17.77 1.55 2.07 3.56 6.83 -22.03%
EY 21.27 14.76 5.63 64.45 48.27 28.13 14.64 28.24%
DY 6.12 6.12 0.00 9.76 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.18 0.17 0.21 0.27 0.28 -20.07%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 30/07/09 20/05/09 26/02/09 29/10/08 30/07/08 15/05/08 -
Price 0.52 0.49 0.51 0.42 0.39 1.40 0.74 -
P/RPS 2.53 3.71 9.85 1.24 1.35 7.17 8.19 -54.26%
P/EPS 4.99 6.78 21.07 1.59 1.58 7.78 7.90 -26.36%
EY 20.04 14.76 4.75 62.91 63.13 12.86 12.66 35.78%
DY 5.77 6.12 0.00 9.52 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.21 0.17 0.16 0.60 0.32 -24.46%

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