[MHC] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
12-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -69.59%
YoY- 145.65%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 33,703 26,291 17,695 8,983 27,337 19,222 11,398 105.60%
PBT 36,701 28,831 19,207 8,981 28,324 21,208 7,467 188.24%
Tax -4,972 -3,743 -2,645 -1,454 -3,604 -2,355 -1,232 152.83%
NP 31,729 25,088 16,562 7,527 24,720 18,853 6,235 194.98%
-
NP to SH 31,617 24,991 16,493 7,490 24,631 18,791 6,199 195.42%
-
Tax Rate 13.55% 12.98% 13.77% 16.19% 12.72% 11.10% 16.50% -
Total Cost 1,974 1,203 1,133 1,456 2,617 369 5,163 -47.22%
-
Net Worth 275,183 268,161 259,677 253,598 245,973 240,046 227,408 13.51%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,703 4,703 4,702 - 2,527 2,526 2,526 51.17%
Div Payout % 14.88% 18.82% 28.51% - 10.26% 13.45% 40.76% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 275,183 268,161 259,677 253,598 245,973 240,046 227,408 13.51%
NOSH 140,399 140,398 140,365 84,251 84,237 84,226 84,225 40.45%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 94.14% 95.42% 93.60% 83.79% 90.43% 98.08% 54.70% -
ROE 11.49% 9.32% 6.35% 2.95% 10.01% 7.83% 2.73% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 24.01 18.73 12.61 10.66 32.45 22.82 13.53 46.42%
EPS 16.09 17.80 11.75 8.89 29.24 22.31 7.36 68.20%
DPS 3.35 3.35 3.35 0.00 3.00 3.00 3.00 7.61%
NAPS 1.96 1.91 1.85 3.01 2.92 2.85 2.70 -19.18%
Adjusted Per Share Value based on latest NOSH - 84,251
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 17.15 13.38 9.00 4.57 13.91 9.78 5.80 105.60%
EPS 16.09 12.72 8.39 3.81 12.53 9.56 3.15 195.71%
DPS 2.39 2.39 2.39 0.00 1.29 1.29 1.29 50.67%
NAPS 1.4001 1.3644 1.3212 1.2903 1.2515 1.2213 1.157 13.51%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.92 0.75 0.95 0.73 0.84 0.58 0.52 -
P/RPS 3.83 4.01 7.54 6.85 2.59 2.54 3.84 -0.17%
P/EPS 4.09 4.21 8.09 8.21 2.87 2.60 7.07 -30.50%
EY 24.48 23.73 12.37 12.18 34.81 38.47 14.15 43.96%
DY 3.64 4.47 3.53 0.00 3.57 5.17 5.77 -26.38%
P/NAPS 0.47 0.39 0.51 0.24 0.29 0.20 0.19 82.60%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 27/10/11 03/08/11 12/05/11 25/02/11 23/11/10 30/07/10 -
Price 1.00 0.89 0.89 1.02 0.73 0.67 0.55 -
P/RPS 4.17 4.75 7.06 9.57 2.25 2.94 4.06 1.79%
P/EPS 4.44 5.00 7.57 11.47 2.50 3.00 7.47 -29.24%
EY 22.52 20.00 13.20 8.72 40.05 33.30 13.38 41.36%
DY 3.35 3.76 3.76 0.00 4.11 4.48 5.45 -27.64%
P/NAPS 0.51 0.47 0.48 0.34 0.25 0.24 0.20 86.33%

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