[MHC] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
09-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 25.79%
YoY- -48.31%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 5,388 6,053 5,033 4,149 4,001 5,000 4,896 6.57%
PBT 2,604 2,970 1,275 688 503 1,736 1,663 34.73%
Tax -230 -918 -592 -93 -111 -348 -412 -32.12%
NP 2,374 2,052 683 595 392 1,388 1,251 53.10%
-
NP to SH 2,254 2,004 683 595 473 1,301 1,251 47.91%
-
Tax Rate 8.83% 30.91% 46.43% 13.52% 22.07% 20.05% 24.77% -
Total Cost 3,014 4,001 4,350 3,554 3,609 3,612 3,645 -11.87%
-
Net Worth 149,705 147,352 159,366 148,330 130,074 70,324 70,175 65.48%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 149,705 147,352 159,366 148,330 130,074 70,324 70,175 65.48%
NOSH 84,104 84,201 91,066 83,802 84,464 70,324 70,175 12.79%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 44.06% 33.90% 13.57% 14.34% 9.80% 27.76% 25.55% -
ROE 1.51% 1.36% 0.43% 0.40% 0.36% 1.85% 1.78% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 6.41 7.19 5.53 4.95 4.74 7.11 6.98 -5.50%
EPS 2.68 2.38 0.75 0.71 0.56 1.54 1.42 52.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.75 1.75 1.77 1.54 1.00 1.00 46.72%
Adjusted Per Share Value based on latest NOSH - 83,802
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 2.74 3.08 2.56 2.11 2.04 2.54 2.49 6.56%
EPS 1.15 1.02 0.35 0.30 0.24 0.66 0.64 47.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7617 0.7497 0.8108 0.7547 0.6618 0.3578 0.357 65.50%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.40 0.40 0.37 0.39 0.37 0.54 0.53 -
P/RPS 6.24 5.56 6.69 7.88 7.81 7.60 7.60 -12.28%
P/EPS 14.93 16.81 49.33 54.93 66.07 29.19 29.73 -36.74%
EY 6.70 5.95 2.03 1.82 1.51 3.43 3.36 58.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.21 0.22 0.24 0.54 0.53 -44.26%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 20/11/06 26/07/06 09/05/06 22/02/06 28/11/05 30/08/05 -
Price 0.54 0.39 0.40 0.42 0.38 0.39 0.64 -
P/RPS 8.43 5.43 7.24 8.48 8.02 5.49 9.17 -5.44%
P/EPS 20.15 16.39 53.33 59.15 67.86 21.08 35.90 -31.88%
EY 4.96 6.10 1.87 1.69 1.47 4.74 2.79 46.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.22 0.23 0.24 0.25 0.39 0.64 -39.57%

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