[MHC] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 23.31%
YoY- -31.13%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 22,127 21,962 20,623 19,236 18,183 18,046 17,948 15.01%
PBT 25,089 9,279 7,537 5,436 4,202 4,590 5,449 177.54%
Tax -2,054 -2,321 -1,833 -1,714 -1,144 -964 -1,267 38.12%
NP 23,035 6,958 5,704 3,722 3,058 3,626 4,182 212.86%
-
NP to SH 22,758 6,640 5,500 3,719 3,016 3,632 4,176 210.64%
-
Tax Rate 8.19% 25.01% 24.32% 31.53% 27.23% 21.00% 23.25% -
Total Cost -908 15,004 14,919 15,514 15,125 14,420 13,766 -
-
Net Worth 166,771 151,913 149,705 147,352 159,366 148,330 130,074 18.07%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 166,771 151,913 149,705 147,352 159,366 148,330 130,074 18.07%
NOSH 84,228 84,396 84,104 84,201 91,066 83,802 84,464 -0.18%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 104.10% 31.68% 27.66% 19.35% 16.82% 20.09% 23.30% -
ROE 13.65% 4.37% 3.67% 2.52% 1.89% 2.45% 3.21% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 26.27 26.02 24.52 22.85 19.97 21.53 21.25 15.23%
EPS 27.02 7.87 6.54 4.42 3.31 4.33 4.94 211.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.80 1.78 1.75 1.75 1.77 1.54 18.29%
Adjusted Per Share Value based on latest NOSH - 84,201
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 11.26 11.17 10.49 9.79 9.25 9.18 9.13 15.04%
EPS 11.58 3.38 2.80 1.89 1.53 1.85 2.12 211.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8485 0.7729 0.7617 0.7497 0.8108 0.7547 0.6618 18.07%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.57 0.55 0.40 0.40 0.37 0.39 0.37 -
P/RPS 2.17 2.11 1.63 1.75 1.85 1.81 1.74 15.90%
P/EPS 2.11 6.99 6.12 9.06 11.17 9.00 7.48 -57.08%
EY 47.40 14.30 16.35 11.04 8.95 11.11 13.36 133.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.22 0.23 0.21 0.22 0.24 13.48%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 08/08/07 25/04/07 28/02/07 20/11/06 26/07/06 09/05/06 22/02/06 -
Price 0.56 0.57 0.54 0.39 0.40 0.42 0.38 -
P/RPS 2.13 2.19 2.20 1.71 2.00 1.95 1.79 12.32%
P/EPS 2.07 7.24 8.26 8.83 12.08 9.69 7.69 -58.41%
EY 48.25 13.80 12.11 11.33 8.28 10.32 13.01 140.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.30 0.22 0.23 0.24 0.25 7.87%

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