[MHC] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 4.0%
YoY- -27.52%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 5,033 4,149 4,001 5,000 4,896 4,051 4,432 8.87%
PBT 1,275 688 503 1,736 1,663 1,547 2,340 -33.36%
Tax -592 -93 -111 -348 -412 -396 -643 -5.37%
NP 683 595 392 1,388 1,251 1,151 1,697 -45.57%
-
NP to SH 683 595 473 1,301 1,251 1,151 1,697 -45.57%
-
Tax Rate 46.43% 13.52% 22.07% 20.05% 24.77% 25.60% 27.48% -
Total Cost 4,350 3,554 3,609 3,612 3,645 2,900 2,735 36.37%
-
Net Worth 159,366 148,330 130,074 70,324 70,175 70,124 124,820 17.74%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 159,366 148,330 130,074 70,324 70,175 70,124 124,820 17.74%
NOSH 91,066 83,802 84,464 70,324 70,175 70,124 70,123 19.08%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 13.57% 14.34% 9.80% 27.76% 25.55% 28.41% 38.29% -
ROE 0.43% 0.40% 0.36% 1.85% 1.78% 1.64% 1.36% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.53 4.95 4.74 7.11 6.98 5.78 6.32 -8.53%
EPS 0.75 0.71 0.56 1.54 1.42 1.37 2.42 -54.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.77 1.54 1.00 1.00 1.00 1.78 -1.12%
Adjusted Per Share Value based on latest NOSH - 70,324
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.56 2.11 2.04 2.54 2.49 2.06 2.25 9.01%
EPS 0.35 0.30 0.24 0.66 0.64 0.59 0.86 -45.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8108 0.7547 0.6618 0.3578 0.357 0.3568 0.6351 17.73%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.37 0.39 0.37 0.54 0.53 0.48 0.52 -
P/RPS 6.69 7.88 7.81 7.60 7.60 8.31 8.23 -12.93%
P/EPS 49.33 54.93 66.07 29.19 29.73 29.24 21.49 74.27%
EY 2.03 1.82 1.51 3.43 3.36 3.42 4.65 -42.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.24 0.54 0.53 0.48 0.29 -19.40%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 26/07/06 09/05/06 22/02/06 28/11/05 30/08/05 27/05/05 25/02/05 -
Price 0.40 0.42 0.38 0.39 0.64 0.49 0.47 -
P/RPS 7.24 8.48 8.02 5.49 9.17 8.48 7.44 -1.80%
P/EPS 53.33 59.15 67.86 21.08 35.90 29.85 19.42 96.46%
EY 1.87 1.69 1.47 4.74 2.79 3.35 5.15 -49.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.25 0.39 0.64 0.49 0.26 -7.86%

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