[MHC] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -22.03%
YoY- -63.28%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 23,570 24,042 23,293 21,459 23,178 25,249 28,501 -11.92%
PBT 23,313 24,141 23,059 12,450 15,608 19,199 25,772 -6.48%
Tax -2,578 -2,497 -2,426 -2,081 -2,340 -2,719 -3,434 -17.44%
NP 20,735 21,644 20,633 10,369 13,268 16,480 22,338 -4.85%
-
NP to SH 20,650 21,553 20,544 10,287 13,194 16,404 22,260 -4.89%
-
Tax Rate 11.06% 10.34% 10.52% 16.71% 14.99% 14.16% 13.32% -
Total Cost 2,835 2,398 2,660 11,090 9,910 8,769 6,163 -40.49%
-
Net Worth 168,449 226,569 223,221 211,613 208,969 206,528 168,533 -0.03%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,526 2,527 2,527 2,527 2,527 3,370 3,370 -17.52%
Div Payout % 12.24% 11.73% 12.30% 24.57% 19.16% 20.55% 15.14% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 168,449 226,569 223,221 211,613 208,969 206,528 168,533 -0.03%
NOSH 84,224 84,226 84,234 84,308 84,261 84,297 84,266 -0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 87.97% 90.03% 88.58% 48.32% 57.24% 65.27% 78.38% -
ROE 12.26% 9.51% 9.20% 4.86% 6.31% 7.94% 13.21% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 27.98 28.54 27.65 25.45 27.51 29.95 33.82 -11.90%
EPS 24.52 25.59 24.39 12.20 15.66 19.46 26.42 -4.86%
DPS 3.00 3.00 3.00 3.00 3.00 4.00 4.00 -17.49%
NAPS 2.00 2.69 2.65 2.51 2.48 2.45 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 84,308
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 11.99 12.23 11.85 10.92 11.79 12.85 14.50 -11.93%
EPS 10.51 10.97 10.45 5.23 6.71 8.35 11.33 -4.89%
DPS 1.29 1.29 1.29 1.29 1.29 1.71 1.71 -17.17%
NAPS 0.8571 1.1528 1.1357 1.0767 1.0632 1.0508 0.8575 -0.03%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.52 0.54 0.53 0.49 0.49 0.43 0.41 -
P/RPS 1.86 1.89 1.92 1.93 1.78 1.44 1.21 33.29%
P/EPS 2.12 2.11 2.17 4.02 3.13 2.21 1.55 23.28%
EY 47.15 47.39 46.02 24.90 31.96 45.25 64.43 -18.83%
DY 5.77 5.56 5.66 6.12 6.12 9.30 9.76 -29.62%
P/NAPS 0.26 0.20 0.20 0.20 0.20 0.18 0.21 15.34%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/07/10 21/05/10 25/02/10 05/11/09 30/07/09 20/05/09 26/02/09 -
Price 0.55 0.52 0.51 0.52 0.49 0.51 0.42 -
P/RPS 1.97 1.82 1.84 2.04 1.78 1.70 1.24 36.26%
P/EPS 2.24 2.03 2.09 4.26 3.13 2.62 1.59 25.74%
EY 44.58 49.21 47.82 23.46 31.96 38.16 62.90 -20.55%
DY 5.45 5.77 5.88 5.77 6.12 7.84 9.52 -31.12%
P/NAPS 0.28 0.19 0.19 0.21 0.20 0.21 0.21 21.20%

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