[MHC] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 1.66%
YoY- 1.74%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 223,484 28,582 35,390 22,796 22,242 32,888 21,372 47.82%
PBT 13,662 23,204 38,414 14,934 14,426 34,754 39,030 -16.03%
Tax -3,498 -3,464 -5,290 -2,464 -2,160 -4,348 -1,812 11.57%
NP 10,164 19,740 33,124 12,470 12,266 30,406 37,218 -19.43%
-
NP to SH 3,600 19,690 32,986 12,398 12,186 30,318 37,190 -32.21%
-
Tax Rate 25.60% 14.93% 13.77% 16.50% 14.97% 12.51% 4.64% -
Total Cost 213,320 8,842 2,266 10,326 9,976 2,482 -15,846 -
-
Net Worth 418,638 282,180 259,677 227,408 208,999 197,909 166,748 16.56%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 8,844 6,317 9,404 5,053 5,056 - - -
Div Payout % 245.68% 32.08% 28.51% 40.76% 41.49% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 418,638 282,180 259,677 227,408 208,999 197,909 166,748 16.56%
NOSH 196,544 140,388 140,365 84,225 84,273 84,216 84,216 15.15%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 4.55% 69.06% 93.60% 54.70% 55.15% 92.45% 174.14% -
ROE 0.86% 6.98% 12.70% 5.45% 5.83% 15.32% 22.30% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 113.71 20.36 25.21 27.07 26.39 39.05 25.38 28.36%
EPS 1.84 14.02 23.50 14.72 14.46 36.00 44.16 -41.09%
DPS 4.50 4.50 6.70 6.00 6.00 0.00 0.00 -
NAPS 2.13 2.01 1.85 2.70 2.48 2.35 1.98 1.22%
Adjusted Per Share Value based on latest NOSH - 84,224
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 113.71 14.54 18.01 11.60 11.32 16.73 10.87 47.83%
EPS 1.84 10.02 16.78 6.31 6.20 15.43 18.92 -32.16%
DPS 4.50 3.21 4.78 2.57 2.57 0.00 0.00 -
NAPS 2.13 1.4357 1.3212 1.157 1.0634 1.0069 0.8484 16.56%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.08 1.24 0.95 0.52 0.49 0.64 0.57 -
P/RPS 0.95 6.09 3.77 1.92 1.86 1.64 2.25 -13.37%
P/EPS 58.96 8.84 4.04 3.53 3.39 1.78 1.29 88.97%
EY 1.70 11.31 24.74 28.31 29.51 56.25 77.47 -47.05%
DY 4.17 3.63 7.05 11.54 12.24 0.00 0.00 -
P/NAPS 0.51 0.62 0.51 0.19 0.20 0.27 0.29 9.85%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 25/07/13 26/07/12 03/08/11 30/07/10 30/07/09 30/07/08 08/08/07 -
Price 1.07 1.31 0.89 0.55 0.49 1.40 0.56 -
P/RPS 0.94 6.43 3.53 2.03 1.86 3.58 2.21 -13.26%
P/EPS 58.42 9.34 3.79 3.74 3.39 3.89 1.27 89.17%
EY 1.71 10.71 26.40 26.76 29.51 25.71 78.86 -47.16%
DY 4.21 3.44 7.53 10.91 12.24 0.00 0.00 -
P/NAPS 0.50 0.65 0.48 0.20 0.20 0.60 0.28 10.13%

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