[MHC] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 49.34%
YoY- -59.81%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 28,582 35,390 22,796 22,242 32,888 21,372 18,640 7.37%
PBT 23,204 38,414 14,934 14,426 34,754 39,030 3,924 34.43%
Tax -3,464 -5,290 -2,464 -2,160 -4,348 -1,812 -1,370 16.70%
NP 19,740 33,124 12,470 12,266 30,406 37,218 2,554 40.56%
-
NP to SH 19,690 32,986 12,398 12,186 30,318 37,190 2,554 40.50%
-
Tax Rate 14.93% 13.77% 16.50% 14.97% 12.51% 4.64% 34.91% -
Total Cost 8,842 2,266 10,326 9,976 2,482 -15,846 16,086 -9.48%
-
Net Worth 282,180 259,677 227,408 208,999 197,909 166,748 152,023 10.84%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 6,317 9,404 5,053 5,056 - - - -
Div Payout % 32.08% 28.51% 40.76% 41.49% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 282,180 259,677 227,408 208,999 197,909 166,748 152,023 10.84%
NOSH 140,388 140,365 84,225 84,273 84,216 84,216 86,870 8.32%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 69.06% 93.60% 54.70% 55.15% 92.45% 174.14% 13.70% -
ROE 6.98% 12.70% 5.45% 5.83% 15.32% 22.30% 1.68% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 20.36 25.21 27.07 26.39 39.05 25.38 21.46 -0.87%
EPS 14.02 23.50 14.72 14.46 36.00 44.16 2.94 29.70%
DPS 4.50 6.70 6.00 6.00 0.00 0.00 0.00 -
NAPS 2.01 1.85 2.70 2.48 2.35 1.98 1.75 2.33%
Adjusted Per Share Value based on latest NOSH - 84,261
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 14.54 18.01 11.60 11.32 16.73 10.87 9.48 7.38%
EPS 10.02 16.78 6.31 6.20 15.43 18.92 1.30 40.50%
DPS 3.21 4.78 2.57 2.57 0.00 0.00 0.00 -
NAPS 1.4357 1.3212 1.157 1.0634 1.0069 0.8484 0.7735 10.84%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.24 0.95 0.52 0.49 0.64 0.57 0.37 -
P/RPS 6.09 3.77 1.92 1.86 1.64 2.25 1.72 23.43%
P/EPS 8.84 4.04 3.53 3.39 1.78 1.29 12.59 -5.71%
EY 11.31 24.74 28.31 29.51 56.25 77.47 7.95 6.04%
DY 3.63 7.05 11.54 12.24 0.00 0.00 0.00 -
P/NAPS 0.62 0.51 0.19 0.20 0.27 0.29 0.21 19.75%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 26/07/12 03/08/11 30/07/10 30/07/09 30/07/08 08/08/07 26/07/06 -
Price 1.31 0.89 0.55 0.49 1.40 0.56 0.40 -
P/RPS 6.43 3.53 2.03 1.86 3.58 2.21 1.86 22.94%
P/EPS 9.34 3.79 3.74 3.39 3.89 1.27 13.61 -6.07%
EY 10.71 26.40 26.76 29.51 25.71 78.86 7.35 6.46%
DY 3.44 7.53 10.91 12.24 0.00 0.00 0.00 -
P/NAPS 0.65 0.48 0.20 0.20 0.60 0.28 0.23 18.88%

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