[MHC] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -18.64%
YoY- -77.03%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 28,501 25,424 20,761 18,550 31,868 60,116 57,007 -10.90%
PBT 25,772 34,679 7,927 5,502 20,024 7,780 7,171 23.74%
Tax -3,434 -1,885 -1,902 -1,498 -2,933 -2,497 -1,960 9.78%
NP 22,338 32,794 6,025 4,004 17,091 5,283 5,211 27.42%
-
NP to SH 22,260 32,589 5,795 3,926 17,091 5,283 5,211 27.35%
-
Tax Rate 13.32% 5.44% 23.99% 27.23% 14.65% 32.10% 27.33% -
Total Cost 6,163 -7,370 14,736 14,546 14,777 54,833 51,796 -29.84%
-
Net Worth 204,718 185,314 154,146 145,608 127,056 109,544 108,738 11.11%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 3,369 2,493 - - - - - -
Div Payout % 15.14% 7.65% - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 204,718 185,314 154,146 145,608 127,056 109,544 108,738 11.11%
NOSH 84,246 84,233 84,233 84,166 70,196 70,220 63,219 4.89%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 78.38% 128.99% 29.02% 21.58% 53.63% 8.79% 9.14% -
ROE 10.87% 17.59% 3.76% 2.70% 13.45% 4.82% 4.79% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 33.83 30.18 24.65 22.04 45.40 85.61 90.17 -15.06%
EPS 26.43 38.69 6.88 4.66 20.29 7.53 8.24 21.41%
DPS 4.00 2.96 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.20 1.83 1.73 1.81 1.56 1.72 5.92%
Adjusted Per Share Value based on latest NOSH - 84,464
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 14.50 12.94 10.56 9.44 16.21 30.59 29.00 -10.90%
EPS 11.33 16.58 2.95 2.00 8.70 2.69 2.65 27.37%
DPS 1.71 1.27 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0416 0.9429 0.7843 0.7408 0.6465 0.5574 0.5533 11.10%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.41 0.66 0.40 0.37 0.52 0.55 0.61 -
P/RPS 1.21 2.19 1.62 1.68 1.15 0.64 0.68 10.07%
P/EPS 1.55 1.71 5.81 7.93 2.14 7.31 7.40 -22.91%
EY 64.45 58.62 17.20 12.61 46.82 13.68 13.51 29.71%
DY 9.76 4.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.30 0.22 0.21 0.29 0.35 0.35 -11.32%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 28/02/07 22/02/06 25/02/05 25/03/04 27/02/03 -
Price 0.42 0.72 0.54 0.38 0.47 0.57 0.60 -
P/RPS 1.24 2.39 2.19 1.72 1.04 0.67 0.67 10.79%
P/EPS 1.59 1.86 7.85 8.15 1.93 7.58 7.28 -22.37%
EY 62.91 53.73 12.74 12.28 51.80 13.20 13.74 28.83%
DY 9.52 4.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.33 0.30 0.22 0.26 0.37 0.35 -11.32%

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