[MHC] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -63.64%
YoY- -72.13%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 6,053 5,033 4,149 4,001 5,000 4,896 4,051 30.66%
PBT 2,970 1,275 688 503 1,736 1,663 1,547 54.40%
Tax -918 -592 -93 -111 -348 -412 -396 75.06%
NP 2,052 683 595 392 1,388 1,251 1,151 46.97%
-
NP to SH 2,004 683 595 473 1,301 1,251 1,151 44.67%
-
Tax Rate 30.91% 46.43% 13.52% 22.07% 20.05% 24.77% 25.60% -
Total Cost 4,001 4,350 3,554 3,609 3,612 3,645 2,900 23.90%
-
Net Worth 147,352 159,366 148,330 130,074 70,324 70,175 70,124 63.98%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 147,352 159,366 148,330 130,074 70,324 70,175 70,124 63.98%
NOSH 84,201 91,066 83,802 84,464 70,324 70,175 70,124 12.95%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 33.90% 13.57% 14.34% 9.80% 27.76% 25.55% 28.41% -
ROE 1.36% 0.43% 0.40% 0.36% 1.85% 1.78% 1.64% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 7.19 5.53 4.95 4.74 7.11 6.98 5.78 15.64%
EPS 2.38 0.75 0.71 0.56 1.54 1.42 1.37 44.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.75 1.77 1.54 1.00 1.00 1.00 45.17%
Adjusted Per Share Value based on latest NOSH - 84,464
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.08 2.56 2.11 2.04 2.54 2.49 2.06 30.72%
EPS 1.02 0.35 0.30 0.24 0.66 0.64 0.59 43.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7497 0.8108 0.7547 0.6618 0.3578 0.357 0.3568 63.97%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.40 0.37 0.39 0.37 0.54 0.53 0.48 -
P/RPS 5.56 6.69 7.88 7.81 7.60 7.60 8.31 -23.48%
P/EPS 16.81 49.33 54.93 66.07 29.19 29.73 29.24 -30.83%
EY 5.95 2.03 1.82 1.51 3.43 3.36 3.42 44.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.22 0.24 0.54 0.53 0.48 -38.73%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 26/07/06 09/05/06 22/02/06 28/11/05 30/08/05 27/05/05 -
Price 0.39 0.40 0.42 0.38 0.39 0.64 0.49 -
P/RPS 5.43 7.24 8.48 8.02 5.49 9.17 8.48 -25.68%
P/EPS 16.39 53.33 59.15 67.86 21.08 35.90 29.85 -32.92%
EY 6.10 1.87 1.69 1.47 4.74 2.79 3.35 49.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.24 0.25 0.39 0.64 0.49 -41.33%

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