[MHC] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 18.92%
YoY- 481.99%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 28,501 32,010 31,182 27,554 25,424 23,157 22,127 18.29%
PBT 25,772 31,877 32,541 41,231 34,679 29,275 25,089 1.79%
Tax -3,434 -3,621 -3,152 -2,371 -1,884 -1,561 -2,054 40.64%
NP 22,338 28,256 29,389 38,860 32,795 27,714 23,035 -2.01%
-
NP to SH 22,260 28,017 29,154 38,644 32,495 27,473 22,758 -1.45%
-
Tax Rate 13.32% 11.36% 9.69% 5.75% 5.43% 5.33% 8.19% -
Total Cost 6,163 3,754 1,793 -11,306 -7,371 -4,557 -908 -
-
Net Worth 168,533 202,905 198,005 192,975 185,268 173,447 166,771 0.69%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,370 - - - - - - -
Div Payout % 15.14% - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 168,533 202,905 198,005 192,975 185,268 173,447 166,771 0.69%
NOSH 84,266 84,193 84,257 84,268 84,212 84,197 84,228 0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 78.38% 88.27% 94.25% 141.03% 128.99% 119.68% 104.10% -
ROE 13.21% 13.81% 14.72% 20.03% 17.54% 15.84% 13.65% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 33.82 38.02 37.01 32.70 30.19 27.50 26.27 18.25%
EPS 26.42 33.28 34.60 45.86 38.59 32.63 27.02 -1.47%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.41 2.35 2.29 2.20 2.06 1.98 0.66%
Adjusted Per Share Value based on latest NOSH - 84,268
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 14.50 16.29 15.87 14.02 12.94 11.78 11.26 18.27%
EPS 11.33 14.25 14.83 19.66 16.53 13.98 11.58 -1.43%
DPS 1.71 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8575 1.0324 1.0074 0.9818 0.9426 0.8825 0.8485 0.70%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.41 0.51 0.64 0.64 0.66 0.53 0.57 -
P/RPS 1.21 1.34 1.73 1.96 2.19 1.93 2.17 -32.13%
P/EPS 1.55 1.53 1.85 1.40 1.71 1.62 2.11 -18.50%
EY 64.43 65.25 54.06 71.65 58.46 61.56 47.40 22.59%
DY 9.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.27 0.28 0.30 0.26 0.29 -19.28%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 29/10/08 30/07/08 15/05/08 28/02/08 25/10/07 08/08/07 -
Price 0.42 0.39 1.40 0.74 0.72 0.58 0.56 -
P/RPS 1.24 1.03 3.78 2.26 2.38 2.11 2.13 -30.16%
P/EPS 1.59 1.17 4.05 1.61 1.87 1.78 2.07 -16.06%
EY 62.90 85.33 24.72 61.97 53.59 56.26 48.25 19.23%
DY 9.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.16 0.60 0.32 0.33 0.28 0.28 -17.37%

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