[MHC] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -63.34%
YoY- -74.16%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 28,648 35,932 20,460 17,464 30,472 21,952 16,596 9.51%
PBT 25,148 35,924 13,964 9,636 35,928 9,720 2,752 44.54%
Tax -3,780 -5,816 -1,696 -1,412 -4,272 -2,324 -372 47.11%
NP 21,368 30,108 12,268 8,224 31,656 7,396 2,380 44.11%
-
NP to SH 21,312 29,960 12,196 8,160 31,584 6,988 2,380 44.05%
-
Tax Rate 15.03% 16.19% 12.15% 14.65% 11.89% 23.91% 13.52% -
Total Cost 7,280 5,824 8,192 9,240 -1,184 14,556 14,216 -10.54%
-
Net Worth 280,421 253,598 226,569 206,528 192,975 151,913 148,330 11.18%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 280,421 253,598 226,569 206,528 192,975 151,913 148,330 11.18%
NOSH 140,210 84,251 84,226 84,297 84,268 84,396 83,802 8.94%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 74.59% 83.79% 59.96% 47.09% 103.89% 33.69% 14.34% -
ROE 7.60% 11.81% 5.38% 3.95% 16.37% 4.60% 1.60% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 20.43 42.65 24.29 20.72 36.16 26.01 19.80 0.52%
EPS 15.20 35.56 14.48 9.68 37.48 8.28 2.84 32.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 3.01 2.69 2.45 2.29 1.80 1.77 2.05%
Adjusted Per Share Value based on latest NOSH - 84,297
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 14.58 18.28 10.41 8.89 15.50 11.17 8.44 9.52%
EPS 10.84 15.24 6.21 4.15 16.07 3.56 1.21 44.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4268 1.2903 1.1528 1.0508 0.9818 0.7729 0.7547 11.18%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.21 0.73 0.54 0.43 0.64 0.55 0.39 -
P/RPS 5.92 1.71 2.22 2.08 1.77 2.11 1.97 20.10%
P/EPS 7.96 2.05 3.73 4.44 1.71 6.64 13.73 -8.67%
EY 12.56 48.71 26.81 22.51 58.56 15.05 7.28 9.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.24 0.20 0.18 0.28 0.31 0.22 18.50%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 26/04/12 12/05/11 21/05/10 20/05/09 15/05/08 25/04/07 09/05/06 -
Price 1.35 1.02 0.52 0.51 0.74 0.57 0.42 -
P/RPS 6.61 2.39 2.14 2.46 2.05 2.19 2.12 20.84%
P/EPS 8.88 2.87 3.59 5.27 1.97 6.88 14.79 -8.14%
EY 11.26 34.86 27.85 18.98 50.65 14.53 6.76 8.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.34 0.19 0.21 0.32 0.32 0.24 18.93%

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