[MHC] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -61.66%
YoY- -60.63%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 17,948 18,379 19,060 19,791 31,347 44,528 54,451 -52.18%
PBT 5,449 7,286 7,941 9,183 19,968 20,607 20,873 -59.05%
Tax -1,267 -1,799 -2,047 -2,539 -2,640 -3,168 -2,997 -43.58%
NP 4,182 5,487 5,894 6,644 17,328 17,439 17,876 -61.93%
-
NP to SH 4,176 5,400 5,894 6,644 17,328 17,439 17,876 -61.96%
-
Tax Rate 23.25% 24.69% 25.78% 27.65% 13.22% 15.37% 14.36% -
Total Cost 13,766 12,892 13,166 13,147 14,019 27,089 36,575 -47.77%
-
Net Worth 130,074 70,324 70,175 70,124 124,820 123,406 122,868 3.86%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 130,074 70,324 70,175 70,124 124,820 123,406 122,868 3.86%
NOSH 84,464 70,324 70,175 70,124 70,123 70,117 70,210 13.07%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 23.30% 29.85% 30.92% 33.57% 55.28% 39.16% 32.83% -
ROE 3.21% 7.68% 8.40% 9.47% 13.88% 14.13% 14.55% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 21.25 26.13 27.16 28.22 44.70 63.51 77.55 -57.71%
EPS 4.94 7.68 8.40 9.47 24.71 24.87 25.46 -66.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.00 1.00 1.00 1.78 1.76 1.75 -8.14%
Adjusted Per Share Value based on latest NOSH - 70,124
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 9.13 9.35 9.70 10.07 15.95 22.66 27.70 -52.18%
EPS 2.12 2.75 3.00 3.38 8.82 8.87 9.10 -62.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6618 0.3578 0.357 0.3568 0.6351 0.6279 0.6251 3.86%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.37 0.54 0.53 0.48 0.52 0.52 0.53 -
P/RPS 1.74 2.07 1.95 1.70 1.16 0.82 0.68 86.75%
P/EPS 7.48 7.03 6.31 5.07 2.10 2.09 2.08 134.17%
EY 13.36 14.22 15.85 19.74 47.52 47.83 48.04 -57.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.54 0.53 0.48 0.29 0.30 0.30 -13.78%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 28/11/05 30/08/05 27/05/05 25/02/05 30/11/04 19/08/04 -
Price 0.38 0.39 0.64 0.49 0.47 0.53 0.52 -
P/RPS 1.79 1.49 2.36 1.74 1.05 0.83 0.67 92.19%
P/EPS 7.69 5.08 7.62 5.17 1.90 2.13 2.04 141.62%
EY 13.01 19.69 13.12 19.34 52.58 46.93 48.96 -58.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.39 0.64 0.49 0.26 0.30 0.30 -11.41%

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