[MHC] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -26.31%
YoY- -57.55%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 23,293 21,459 23,178 25,249 28,501 32,010 31,182 -17.62%
PBT 23,059 12,450 15,608 19,199 25,772 31,877 32,541 -20.46%
Tax -2,426 -2,081 -2,340 -2,719 -3,434 -3,621 -3,152 -15.97%
NP 20,633 10,369 13,268 16,480 22,338 28,256 29,389 -20.95%
-
NP to SH 20,544 10,287 13,194 16,404 22,260 28,017 29,154 -20.76%
-
Tax Rate 10.52% 16.71% 14.99% 14.16% 13.32% 11.36% 9.69% -
Total Cost 2,660 11,090 9,910 8,769 6,163 3,754 1,793 29.98%
-
Net Worth 223,221 211,613 208,969 206,528 168,533 202,905 198,005 8.29%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,527 2,527 2,527 3,370 3,370 - - -
Div Payout % 12.30% 24.57% 19.16% 20.55% 15.14% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 223,221 211,613 208,969 206,528 168,533 202,905 198,005 8.29%
NOSH 84,234 84,308 84,261 84,297 84,266 84,193 84,257 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 88.58% 48.32% 57.24% 65.27% 78.38% 88.27% 94.25% -
ROE 9.20% 4.86% 6.31% 7.94% 13.21% 13.81% 14.72% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 27.65 25.45 27.51 29.95 33.82 38.02 37.01 -17.62%
EPS 24.39 12.20 15.66 19.46 26.42 33.28 34.60 -20.74%
DPS 3.00 3.00 3.00 4.00 4.00 0.00 0.00 -
NAPS 2.65 2.51 2.48 2.45 2.00 2.41 2.35 8.31%
Adjusted Per Share Value based on latest NOSH - 84,297
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.85 10.92 11.79 12.85 14.50 16.29 15.87 -17.65%
EPS 10.45 5.23 6.71 8.35 11.33 14.25 14.83 -20.76%
DPS 1.29 1.29 1.29 1.71 1.71 0.00 0.00 -
NAPS 1.1357 1.0767 1.0632 1.0508 0.8575 1.0324 1.0074 8.29%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.53 0.49 0.49 0.43 0.41 0.51 0.64 -
P/RPS 1.92 1.93 1.78 1.44 1.21 1.34 1.73 7.17%
P/EPS 2.17 4.02 3.13 2.21 1.55 1.53 1.85 11.19%
EY 46.02 24.90 31.96 45.25 64.43 65.25 54.06 -10.15%
DY 5.66 6.12 6.12 9.30 9.76 0.00 0.00 -
P/NAPS 0.20 0.20 0.20 0.18 0.21 0.21 0.27 -18.08%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 05/11/09 30/07/09 20/05/09 26/02/09 29/10/08 30/07/08 -
Price 0.51 0.52 0.49 0.51 0.42 0.39 1.40 -
P/RPS 1.84 2.04 1.78 1.70 1.24 1.03 3.78 -38.03%
P/EPS 2.09 4.26 3.13 2.62 1.59 1.17 4.05 -35.58%
EY 47.82 23.46 31.96 38.16 62.90 85.33 24.72 55.06%
DY 5.88 5.77 6.12 7.84 9.52 0.00 0.00 -
P/NAPS 0.19 0.21 0.20 0.21 0.21 0.16 0.60 -53.44%

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