[MHC] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
25-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -9.24%
YoY- 681.78%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 25,629 23,084 32,473 23,692 20,497 18,596 35,886 -5.45%
PBT 28,277 14,062 31,825 35,561 6,576 6,574 23,440 3.17%
Tax -3,140 -2,286 -4,090 -1,774 -2,137 -1,540 -2,657 2.82%
NP 25,137 11,776 27,734 33,786 4,438 5,034 20,782 3.22%
-
NP to SH 25,054 11,698 27,654 33,752 4,317 4,825 20,782 3.16%
-
Tax Rate 11.10% 16.26% 12.85% 4.99% 32.50% 23.43% 11.34% -
Total Cost 492 11,308 4,738 -10,094 16,058 13,561 15,104 -43.47%
-
Net Worth 240,046 211,350 203,029 173,533 147,565 70,135 123,516 11.70%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 3,369 3,368 - - - - - -
Div Payout % 13.45% 28.79% - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 240,046 211,350 203,029 173,533 147,565 70,135 123,516 11.70%
NOSH 84,226 84,203 84,244 84,239 84,322 70,135 70,180 3.08%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 98.08% 51.01% 85.41% 142.61% 21.65% 27.07% 57.91% -
ROE 10.44% 5.54% 13.62% 19.45% 2.93% 6.88% 16.83% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 30.43 27.41 38.55 28.12 24.31 26.51 51.14 -8.28%
EPS 29.75 13.89 32.83 40.07 5.12 5.73 29.61 0.07%
DPS 4.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 2.51 2.41 2.06 1.75 1.00 1.76 8.36%
Adjusted Per Share Value based on latest NOSH - 84,197
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 13.04 11.74 16.52 12.05 10.43 9.46 18.26 -5.45%
EPS 12.75 5.95 14.07 17.17 2.20 2.46 10.57 3.17%
DPS 1.71 1.71 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2213 1.0753 1.033 0.8829 0.7508 0.3568 0.6284 11.70%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.58 0.49 0.51 0.53 0.40 0.54 0.52 -
P/RPS 1.91 1.79 1.32 1.88 1.65 2.04 1.02 11.01%
P/EPS 1.95 3.53 1.55 1.32 7.81 7.85 1.76 1.72%
EY 51.29 28.35 64.37 75.60 12.80 12.74 56.95 -1.72%
DY 6.90 8.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.21 0.26 0.23 0.54 0.30 -6.53%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 05/11/09 29/10/08 25/10/07 20/11/06 28/11/05 30/11/04 -
Price 0.67 0.52 0.39 0.58 0.39 0.39 0.53 -
P/RPS 2.20 1.90 1.01 2.06 1.60 1.47 1.04 13.29%
P/EPS 2.25 3.74 1.19 1.45 7.62 5.67 1.79 3.88%
EY 44.40 26.72 84.17 69.08 13.13 17.64 55.87 -3.75%
DY 5.97 7.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.21 0.16 0.28 0.22 0.39 0.30 -3.64%

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