[MHC] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 34.23%
YoY- 47.61%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 23,293 28,501 25,424 20,761 18,550 31,868 60,116 -14.60%
PBT 23,059 25,772 34,679 7,927 5,502 20,024 7,780 19.83%
Tax -2,426 -3,434 -1,885 -1,902 -1,498 -2,933 -2,497 -0.47%
NP 20,633 22,338 32,794 6,025 4,004 17,091 5,283 25.46%
-
NP to SH 20,550 22,260 32,589 5,795 3,926 17,091 5,283 25.38%
-
Tax Rate 10.52% 13.32% 5.44% 23.99% 27.23% 14.65% 32.10% -
Total Cost 2,660 6,163 -7,370 14,736 14,546 14,777 54,833 -39.58%
-
Net Worth 223,186 204,718 185,314 154,146 145,608 127,056 109,544 12.58%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 2,526 3,369 2,493 - - - - -
Div Payout % 12.30% 15.14% 7.65% - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 223,186 204,718 185,314 154,146 145,608 127,056 109,544 12.58%
NOSH 84,221 84,246 84,233 84,233 84,166 70,196 70,220 3.07%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 88.58% 78.38% 128.99% 29.02% 21.58% 53.63% 8.79% -
ROE 9.21% 10.87% 17.59% 3.76% 2.70% 13.45% 4.82% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 27.66 33.83 30.18 24.65 22.04 45.40 85.61 -17.14%
EPS 24.40 26.43 38.69 6.88 4.66 20.29 7.53 21.62%
DPS 3.00 4.00 2.96 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.43 2.20 1.83 1.73 1.81 1.56 9.22%
Adjusted Per Share Value based on latest NOSH - 84,104
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 11.85 14.50 12.94 10.56 9.44 16.21 30.59 -14.60%
EPS 10.46 11.33 16.58 2.95 2.00 8.70 2.69 25.37%
DPS 1.29 1.71 1.27 0.00 0.00 0.00 0.00 -
NAPS 1.1356 1.0416 0.9429 0.7843 0.7408 0.6465 0.5574 12.58%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.53 0.41 0.66 0.40 0.37 0.52 0.55 -
P/RPS 1.92 1.21 2.19 1.62 1.68 1.15 0.64 20.07%
P/EPS 2.17 1.55 1.71 5.81 7.93 2.14 7.31 -18.30%
EY 46.04 64.45 58.62 17.20 12.61 46.82 13.68 22.39%
DY 5.66 9.76 4.48 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.17 0.30 0.22 0.21 0.29 0.35 -8.89%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 28/02/08 28/02/07 22/02/06 25/02/05 25/03/04 -
Price 0.51 0.42 0.72 0.54 0.38 0.47 0.57 -
P/RPS 1.84 1.24 2.39 2.19 1.72 1.04 0.67 18.31%
P/EPS 2.09 1.59 1.86 7.85 8.15 1.93 7.58 -19.30%
EY 47.84 62.91 53.73 12.74 12.28 51.80 13.20 23.91%
DY 5.88 9.52 4.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.17 0.33 0.30 0.22 0.26 0.37 -10.50%

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