[MHC] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 69.04%
YoY- -10.53%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 23,084 32,473 23,692 20,497 18,596 35,886 56,473 -13.84%
PBT 14,062 31,825 35,561 6,576 6,574 23,440 6,480 13.76%
Tax -2,286 -4,090 -1,774 -2,137 -1,540 -2,657 -1,289 10.01%
NP 11,776 27,734 33,786 4,438 5,034 20,782 5,190 14.61%
-
NP to SH 11,698 27,654 33,752 4,317 4,825 20,782 5,190 14.49%
-
Tax Rate 16.26% 12.85% 4.99% 32.50% 23.43% 11.34% 19.89% -
Total Cost 11,308 4,738 -10,094 16,058 13,561 15,104 51,282 -22.25%
-
Net Worth 211,350 203,029 173,533 147,565 70,135 123,516 99,382 13.38%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 3,368 - - - - - - -
Div Payout % 28.79% - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 211,350 203,029 173,533 147,565 70,135 123,516 99,382 13.38%
NOSH 84,203 84,244 84,239 84,322 70,135 70,180 63,300 4.86%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 51.01% 85.41% 142.61% 21.65% 27.07% 57.91% 9.19% -
ROE 5.54% 13.62% 19.45% 2.93% 6.88% 16.83% 5.22% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 27.41 38.55 28.12 24.31 26.51 51.14 89.21 -17.83%
EPS 13.89 32.83 40.07 5.12 5.73 29.61 8.20 9.17%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.51 2.41 2.06 1.75 1.00 1.76 1.57 8.12%
Adjusted Per Share Value based on latest NOSH - 84,201
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 11.74 16.52 12.05 10.43 9.46 18.26 28.73 -13.84%
EPS 5.95 14.07 17.17 2.20 2.46 10.57 2.64 14.48%
DPS 1.71 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0753 1.033 0.8829 0.7508 0.3568 0.6284 0.5056 13.38%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.49 0.51 0.53 0.40 0.54 0.52 0.56 -
P/RPS 1.79 1.32 1.88 1.65 2.04 1.02 0.63 18.99%
P/EPS 3.53 1.55 1.32 7.81 7.85 1.76 6.83 -10.40%
EY 28.35 64.37 75.60 12.80 12.74 56.95 14.64 11.63%
DY 8.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.26 0.23 0.54 0.30 0.36 -9.32%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 05/11/09 29/10/08 25/10/07 20/11/06 28/11/05 30/11/04 21/11/03 -
Price 0.52 0.39 0.58 0.39 0.39 0.53 0.56 -
P/RPS 1.90 1.01 2.06 1.60 1.47 1.04 0.63 20.17%
P/EPS 3.74 1.19 1.45 7.62 5.67 1.79 6.83 -9.54%
EY 26.72 84.17 69.08 13.13 17.64 55.87 14.64 10.53%
DY 7.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.16 0.28 0.22 0.39 0.30 0.36 -8.58%

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