[MHC] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 299.75%
YoY- 369.68%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 8,712 8,983 8,115 7,824 6,283 5,115 5,980 28.60%
PBT 10,226 8,981 7,116 13,741 3,976 3,491 12,512 -12.61%
Tax -1,191 -1,454 -1,249 -1,123 -808 -424 -711 41.17%
NP 9,035 7,527 5,867 12,618 3,168 3,067 11,801 -16.35%
-
NP to SH 9,003 7,490 5,840 12,592 3,150 3,049 11,776 -16.43%
-
Tax Rate 11.65% 16.19% 17.55% 8.17% 20.32% 12.15% 5.68% -
Total Cost -323 1,456 2,248 -4,794 3,115 2,048 -5,821 -85.52%
-
Net Worth 259,836 253,598 246,072 240,048 227,406 226,569 223,221 10.68%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 4,705 - - - 2,526 - - -
Div Payout % 52.26% - - - 80.21% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 259,836 253,598 246,072 240,048 227,406 226,569 223,221 10.68%
NOSH 140,452 84,251 84,271 84,227 84,224 84,226 84,234 40.74%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 103.71% 83.79% 72.30% 161.27% 50.42% 59.96% 197.34% -
ROE 3.46% 2.95% 2.37% 5.25% 1.39% 1.35% 5.28% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.20 10.66 9.63 9.29 7.46 6.07 7.10 -8.66%
EPS 6.41 8.89 6.93 14.95 3.74 3.62 13.98 -40.62%
DPS 3.35 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.85 3.01 2.92 2.85 2.70 2.69 2.65 -21.35%
Adjusted Per Share Value based on latest NOSH - 84,227
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.43 4.57 4.13 3.98 3.20 2.60 3.04 28.62%
EPS 4.58 3.81 2.97 6.41 1.60 1.55 5.99 -16.42%
DPS 2.39 0.00 0.00 0.00 1.29 0.00 0.00 -
NAPS 1.322 1.2903 1.252 1.2213 1.157 1.1528 1.1357 10.68%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.95 0.73 0.84 0.58 0.52 0.54 0.53 -
P/RPS 15.32 6.85 8.72 6.24 6.97 8.89 7.47 61.63%
P/EPS 14.82 8.21 12.12 3.88 13.90 14.92 3.79 148.82%
EY 6.75 12.18 8.25 25.78 7.19 6.70 26.38 -59.79%
DY 3.53 0.00 0.00 0.00 5.77 0.00 0.00 -
P/NAPS 0.51 0.24 0.29 0.20 0.19 0.20 0.20 86.96%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 03/08/11 12/05/11 25/02/11 23/11/10 30/07/10 21/05/10 25/02/10 -
Price 0.89 1.02 0.73 0.67 0.55 0.52 0.51 -
P/RPS 14.35 9.57 7.58 7.21 7.37 8.56 7.18 58.86%
P/EPS 13.88 11.47 10.53 4.48 14.71 14.36 3.65 144.22%
EY 7.20 8.72 9.49 22.31 6.80 6.96 27.41 -59.08%
DY 3.76 0.00 0.00 0.00 5.45 0.00 0.00 -
P/NAPS 0.48 0.34 0.25 0.24 0.20 0.19 0.19 85.80%

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