[MHC] QoQ TTM Result on 31-Mar-2006 [#1]

Announcement Date
09-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -13.03%
YoY- -45.33%
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 20,623 19,236 18,183 18,046 17,948 18,379 19,060 5.37%
PBT 7,537 5,436 4,202 4,590 5,449 7,286 7,941 -3.41%
Tax -1,833 -1,714 -1,144 -964 -1,267 -1,799 -2,047 -7.07%
NP 5,704 3,722 3,058 3,626 4,182 5,487 5,894 -2.15%
-
NP to SH 5,500 3,719 3,016 3,632 4,176 5,400 5,894 -4.49%
-
Tax Rate 24.32% 31.53% 27.23% 21.00% 23.25% 24.69% 25.78% -
Total Cost 14,919 15,514 15,125 14,420 13,766 12,892 13,166 8.66%
-
Net Worth 149,705 147,352 159,366 148,330 130,074 70,324 70,175 65.48%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 149,705 147,352 159,366 148,330 130,074 70,324 70,175 65.48%
NOSH 84,104 84,201 91,066 83,802 84,464 70,324 70,175 12.79%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 27.66% 19.35% 16.82% 20.09% 23.30% 29.85% 30.92% -
ROE 3.67% 2.52% 1.89% 2.45% 3.21% 7.68% 8.40% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 24.52 22.85 19.97 21.53 21.25 26.13 27.16 -6.57%
EPS 6.54 4.42 3.31 4.33 4.94 7.68 8.40 -15.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.75 1.75 1.77 1.54 1.00 1.00 46.72%
Adjusted Per Share Value based on latest NOSH - 83,802
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 10.49 9.79 9.25 9.18 9.13 9.35 9.70 5.34%
EPS 2.80 1.89 1.53 1.85 2.12 2.75 3.00 -4.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7617 0.7497 0.8108 0.7547 0.6618 0.3578 0.357 65.50%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.40 0.40 0.37 0.39 0.37 0.54 0.53 -
P/RPS 1.63 1.75 1.85 1.81 1.74 2.07 1.95 -11.23%
P/EPS 6.12 9.06 11.17 9.00 7.48 7.03 6.31 -2.01%
EY 16.35 11.04 8.95 11.11 13.36 14.22 15.85 2.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.21 0.22 0.24 0.54 0.53 -44.26%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 20/11/06 26/07/06 09/05/06 22/02/06 28/11/05 30/08/05 -
Price 0.54 0.39 0.40 0.42 0.38 0.39 0.64 -
P/RPS 2.20 1.71 2.00 1.95 1.79 1.49 2.36 -4.56%
P/EPS 8.26 8.83 12.08 9.69 7.69 5.08 7.62 5.50%
EY 12.11 11.33 8.28 10.32 13.01 19.69 13.12 -5.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.22 0.23 0.24 0.25 0.39 0.64 -39.57%

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