[MHC] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -75.77%
YoY- 351.97%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 28,501 24,355 16,444 7,618 25,424 17,769 10,686 91.75%
PBT 25,772 23,869 17,377 8,982 34,679 26,671 19,515 20.26%
Tax -3,434 -3,068 -2,174 -1,068 -1,885 -1,331 -906 142.11%
NP 22,338 20,801 15,203 7,914 32,794 25,340 18,609 12.88%
-
NP to SH 22,260 20,741 15,159 7,896 32,589 25,314 18,595 12.68%
-
Tax Rate 13.32% 12.85% 12.51% 11.89% 5.44% 4.99% 4.64% -
Total Cost 6,163 3,554 1,241 -296 -7,370 -7,571 -7,923 -
-
Net Worth 204,718 203,029 197,909 192,975 185,314 173,533 166,748 14.58%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,369 - - - 2,493 - - -
Div Payout % 15.14% - - - 7.65% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 204,718 203,029 197,909 192,975 185,314 173,533 166,748 14.58%
NOSH 84,246 84,244 84,216 84,268 84,233 84,239 84,216 0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 78.38% 85.41% 92.45% 103.89% 128.99% 142.61% 174.14% -
ROE 10.87% 10.22% 7.66% 4.09% 17.59% 14.59% 11.15% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 33.83 28.91 19.53 9.04 30.18 21.09 12.69 91.69%
EPS 26.43 24.62 18.00 9.37 38.69 30.05 22.08 12.67%
DPS 4.00 0.00 0.00 0.00 2.96 0.00 0.00 -
NAPS 2.43 2.41 2.35 2.29 2.20 2.06 1.98 14.55%
Adjusted Per Share Value based on latest NOSH - 84,268
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 14.50 12.39 8.37 3.88 12.94 9.04 5.44 91.67%
EPS 11.33 10.55 7.71 4.02 16.58 12.88 9.46 12.71%
DPS 1.71 0.00 0.00 0.00 1.27 0.00 0.00 -
NAPS 1.0416 1.033 1.0069 0.9818 0.9429 0.8829 0.8484 14.58%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.41 0.51 0.64 0.64 0.66 0.53 0.57 -
P/RPS 1.21 1.76 3.28 7.08 2.19 2.51 4.49 -58.11%
P/EPS 1.55 2.07 3.56 6.83 1.71 1.76 2.58 -28.69%
EY 64.45 48.27 28.13 14.64 58.62 56.70 38.74 40.18%
DY 9.76 0.00 0.00 0.00 4.48 0.00 0.00 -
P/NAPS 0.17 0.21 0.27 0.28 0.30 0.26 0.29 -29.84%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 29/10/08 30/07/08 15/05/08 28/02/08 25/10/07 08/08/07 -
Price 0.42 0.39 1.40 0.74 0.72 0.58 0.56 -
P/RPS 1.24 1.35 7.17 8.19 2.39 2.75 4.41 -56.91%
P/EPS 1.59 1.58 7.78 7.90 1.86 1.93 2.54 -26.71%
EY 62.91 63.13 12.86 12.66 53.73 51.81 39.43 36.34%
DY 9.52 0.00 0.00 0.00 4.11 0.00 0.00 -
P/NAPS 0.17 0.16 0.60 0.32 0.33 0.28 0.28 -28.19%

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