[MHC] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -4.0%
YoY- -57.7%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 30,068 35,054 25,629 23,084 32,473 23,692 20,497 6.58%
PBT 24,321 38,441 28,277 14,062 31,825 35,561 6,576 24.33%
Tax -3,566 -4,990 -3,140 -2,286 -4,090 -1,774 -2,137 8.90%
NP 20,754 33,450 25,137 11,776 27,734 33,786 4,438 29.28%
-
NP to SH 20,704 33,321 25,054 11,698 27,654 33,752 4,317 29.83%
-
Tax Rate 14.66% 12.98% 11.10% 16.26% 12.85% 4.99% 32.50% -
Total Cost 9,313 1,604 492 11,308 4,738 -10,094 16,058 -8.67%
-
Net Worth 286,954 268,161 240,046 211,350 203,029 173,533 147,565 11.71%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 5,896 6,271 3,369 3,368 - - - -
Div Payout % 28.48% 18.82% 13.45% 28.79% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 286,954 268,161 240,046 211,350 203,029 173,533 147,565 11.71%
NOSH 196,544 140,398 84,226 84,203 84,244 84,239 84,322 15.13%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 69.03% 95.42% 98.08% 51.01% 85.41% 142.61% 21.65% -
ROE 7.22% 12.43% 10.44% 5.54% 13.62% 19.45% 2.93% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.30 24.97 30.43 27.41 38.55 28.12 24.31 -7.42%
EPS 10.53 23.73 29.75 13.89 32.83 40.07 5.12 12.75%
DPS 3.00 4.47 4.00 4.00 0.00 0.00 0.00 -
NAPS 1.46 1.91 2.85 2.51 2.41 2.06 1.75 -2.97%
Adjusted Per Share Value based on latest NOSH - 84,308
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.30 17.84 13.04 11.74 16.52 12.05 10.43 6.58%
EPS 10.53 16.95 12.75 5.95 14.07 17.17 2.20 29.78%
DPS 3.00 3.19 1.71 1.71 0.00 0.00 0.00 -
NAPS 1.46 1.3644 1.2213 1.0753 1.033 0.8829 0.7508 11.71%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.13 0.75 0.58 0.49 0.51 0.53 0.40 -
P/RPS 7.39 3.00 1.91 1.79 1.32 1.88 1.65 28.35%
P/EPS 10.73 3.16 1.95 3.53 1.55 1.32 7.81 5.43%
EY 9.32 31.64 51.29 28.35 64.37 75.60 12.80 -5.14%
DY 2.65 5.96 6.90 8.16 0.00 0.00 0.00 -
P/NAPS 0.77 0.39 0.20 0.20 0.21 0.26 0.23 22.28%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/10/12 27/10/11 23/11/10 05/11/09 29/10/08 25/10/07 20/11/06 -
Price 1.10 0.89 0.67 0.52 0.39 0.58 0.39 -
P/RPS 7.19 3.56 2.20 1.90 1.01 2.06 1.60 28.43%
P/EPS 10.44 3.75 2.25 3.74 1.19 1.45 7.62 5.38%
EY 9.58 26.67 44.40 26.72 84.17 69.08 13.13 -5.11%
DY 2.73 5.02 5.97 7.69 0.00 0.00 0.00 -
P/NAPS 0.75 0.47 0.24 0.21 0.16 0.28 0.22 22.65%

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