[MHC] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
25-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 20.72%
YoY- 638.72%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 31,182 27,554 25,424 23,157 22,127 21,962 20,623 31.76%
PBT 32,541 41,231 34,679 29,275 25,089 9,279 7,537 165.38%
Tax -3,152 -2,371 -1,884 -1,561 -2,054 -2,321 -1,833 43.57%
NP 29,389 38,860 32,795 27,714 23,035 6,958 5,704 198.60%
-
NP to SH 29,154 38,644 32,495 27,473 22,758 6,640 5,500 204.32%
-
Tax Rate 9.69% 5.75% 5.43% 5.33% 8.19% 25.01% 24.32% -
Total Cost 1,793 -11,306 -7,371 -4,557 -908 15,004 14,919 -75.67%
-
Net Worth 198,005 192,975 185,268 173,447 166,771 151,913 149,705 20.51%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 198,005 192,975 185,268 173,447 166,771 151,913 149,705 20.51%
NOSH 84,257 84,268 84,212 84,197 84,228 84,396 84,104 0.12%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 94.25% 141.03% 128.99% 119.68% 104.10% 31.68% 27.66% -
ROE 14.72% 20.03% 17.54% 15.84% 13.65% 4.37% 3.67% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 37.01 32.70 30.19 27.50 26.27 26.02 24.52 31.61%
EPS 34.60 45.86 38.59 32.63 27.02 7.87 6.54 203.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.29 2.20 2.06 1.98 1.80 1.78 20.36%
Adjusted Per Share Value based on latest NOSH - 84,197
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 15.87 14.02 12.94 11.78 11.26 11.17 10.49 31.81%
EPS 14.83 19.66 16.53 13.98 11.58 3.38 2.80 204.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0074 0.9818 0.9426 0.8825 0.8485 0.7729 0.7617 20.50%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.64 0.64 0.66 0.53 0.57 0.55 0.40 -
P/RPS 1.73 1.96 2.19 1.93 2.17 2.11 1.63 4.05%
P/EPS 1.85 1.40 1.71 1.62 2.11 6.99 6.12 -54.99%
EY 54.06 71.65 58.46 61.56 47.40 14.30 16.35 122.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.30 0.26 0.29 0.31 0.22 14.64%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/07/08 15/05/08 28/02/08 25/10/07 08/08/07 25/04/07 28/02/07 -
Price 1.40 0.74 0.72 0.58 0.56 0.57 0.54 -
P/RPS 3.78 2.26 2.38 2.11 2.13 2.19 2.20 43.50%
P/EPS 4.05 1.61 1.87 1.78 2.07 7.24 8.26 -37.84%
EY 24.72 61.97 53.59 56.26 48.25 13.80 12.11 60.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.32 0.33 0.28 0.28 0.32 0.30 58.80%

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