[MHC] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 47.89%
YoY- 31.7%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 23,157 22,127 21,962 20,623 19,236 18,183 18,046 18.06%
PBT 29,275 25,089 9,279 7,537 5,436 4,202 4,590 243.53%
Tax -1,561 -2,054 -2,321 -1,833 -1,714 -1,144 -964 37.85%
NP 27,714 23,035 6,958 5,704 3,722 3,058 3,626 287.53%
-
NP to SH 27,473 22,758 6,640 5,500 3,719 3,016 3,632 284.86%
-
Tax Rate 5.33% 8.19% 25.01% 24.32% 31.53% 27.23% 21.00% -
Total Cost -4,557 -908 15,004 14,919 15,514 15,125 14,420 -
-
Net Worth 173,447 166,771 151,913 149,705 147,352 159,366 148,330 10.98%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 173,447 166,771 151,913 149,705 147,352 159,366 148,330 10.98%
NOSH 84,197 84,228 84,396 84,104 84,201 91,066 83,802 0.31%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 119.68% 104.10% 31.68% 27.66% 19.35% 16.82% 20.09% -
ROE 15.84% 13.65% 4.37% 3.67% 2.52% 1.89% 2.45% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 27.50 26.27 26.02 24.52 22.85 19.97 21.53 17.70%
EPS 32.63 27.02 7.87 6.54 4.42 3.31 4.33 283.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.98 1.80 1.78 1.75 1.75 1.77 10.63%
Adjusted Per Share Value based on latest NOSH - 84,104
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 11.78 11.26 11.17 10.49 9.79 9.25 9.18 18.06%
EPS 13.98 11.58 3.38 2.80 1.89 1.53 1.85 284.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8825 0.8485 0.7729 0.7617 0.7497 0.8108 0.7547 10.98%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.53 0.57 0.55 0.40 0.40 0.37 0.39 -
P/RPS 1.93 2.17 2.11 1.63 1.75 1.85 1.81 4.36%
P/EPS 1.62 2.11 6.99 6.12 9.06 11.17 9.00 -68.08%
EY 61.56 47.40 14.30 16.35 11.04 8.95 11.11 212.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.31 0.22 0.23 0.21 0.22 11.76%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 25/10/07 08/08/07 25/04/07 28/02/07 20/11/06 26/07/06 09/05/06 -
Price 0.58 0.56 0.57 0.54 0.39 0.40 0.42 -
P/RPS 2.11 2.13 2.19 2.20 1.71 2.00 1.95 5.39%
P/EPS 1.78 2.07 7.24 8.26 8.83 12.08 9.69 -67.65%
EY 56.26 48.25 13.80 12.11 11.33 8.28 10.32 209.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.32 0.30 0.22 0.23 0.24 10.81%

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