[MHC] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -53.62%
YoY- -50.41%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 8,596 8,712 8,983 8,115 7,824 6,283 5,115 41.30%
PBT 9,624 10,226 8,981 7,116 13,741 3,976 3,491 96.48%
Tax -1,098 -1,191 -1,454 -1,249 -1,123 -808 -424 88.46%
NP 8,526 9,035 7,527 5,867 12,618 3,168 3,067 97.58%
-
NP to SH 8,498 9,003 7,490 5,840 12,592 3,150 3,049 97.92%
-
Tax Rate 11.41% 11.65% 16.19% 17.55% 8.17% 20.32% 12.15% -
Total Cost 70 -323 1,456 2,248 -4,794 3,115 2,048 -89.44%
-
Net Worth 268,283 259,836 253,598 246,072 240,048 227,406 226,569 11.91%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 4,705 - - - 2,526 - -
Div Payout % - 52.26% - - - 80.21% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 268,283 259,836 253,598 246,072 240,048 227,406 226,569 11.91%
NOSH 140,462 140,452 84,251 84,271 84,227 84,224 84,226 40.58%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 99.19% 103.71% 83.79% 72.30% 161.27% 50.42% 59.96% -
ROE 3.17% 3.46% 2.95% 2.37% 5.25% 1.39% 1.35% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.12 6.20 10.66 9.63 9.29 7.46 6.07 0.54%
EPS 6.05 6.41 8.89 6.93 14.95 3.74 3.62 40.78%
DPS 0.00 3.35 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.91 1.85 3.01 2.92 2.85 2.70 2.69 -20.39%
Adjusted Per Share Value based on latest NOSH - 84,271
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.37 4.43 4.57 4.13 3.98 3.20 2.60 41.31%
EPS 4.32 4.58 3.81 2.97 6.41 1.60 1.55 97.92%
DPS 0.00 2.39 0.00 0.00 0.00 1.29 0.00 -
NAPS 1.365 1.322 1.2903 1.252 1.2213 1.157 1.1528 11.91%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.75 0.95 0.73 0.84 0.58 0.52 0.54 -
P/RPS 12.26 15.32 6.85 8.72 6.24 6.97 8.89 23.87%
P/EPS 12.40 14.82 8.21 12.12 3.88 13.90 14.92 -11.59%
EY 8.07 6.75 12.18 8.25 25.78 7.19 6.70 13.19%
DY 0.00 3.53 0.00 0.00 0.00 5.77 0.00 -
P/NAPS 0.39 0.51 0.24 0.29 0.20 0.19 0.20 56.01%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 27/10/11 03/08/11 12/05/11 25/02/11 23/11/10 30/07/10 21/05/10 -
Price 0.89 0.89 1.02 0.73 0.67 0.55 0.52 -
P/RPS 14.54 14.35 9.57 7.58 7.21 7.37 8.56 42.31%
P/EPS 14.71 13.88 11.47 10.53 4.48 14.71 14.36 1.61%
EY 6.80 7.20 8.72 9.49 22.31 6.80 6.96 -1.53%
DY 0.00 3.76 0.00 0.00 0.00 5.45 0.00 -
P/NAPS 0.47 0.48 0.34 0.25 0.24 0.20 0.19 82.80%

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