[MHC] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 108.69%
YoY- -82.64%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 16,444 10,686 9,320 8,947 21,234 26,752 24,891 -6.66%
PBT 17,377 19,515 1,962 3,210 15,234 2,204 1,186 56.36%
Tax -2,174 -906 -685 -808 -1,400 -566 -385 33.40%
NP 15,203 18,609 1,277 2,402 13,834 1,638 801 63.25%
-
NP to SH 15,159 18,595 1,277 2,402 13,834 1,662 801 63.17%
-
Tax Rate 12.51% 4.64% 34.91% 25.17% 9.19% 25.68% 32.46% -
Total Cost 1,241 -7,923 8,043 6,545 7,400 25,114 24,090 -38.97%
-
Net Worth 197,909 166,748 152,023 70,180 122,828 109,730 104,697 11.18%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 197,909 166,748 152,023 70,180 122,828 109,730 104,697 11.18%
NOSH 84,216 84,216 86,870 70,180 70,187 64,169 63,070 4.93%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 92.45% 174.14% 13.70% 26.85% 65.15% 6.12% 3.22% -
ROE 7.66% 11.15% 0.84% 3.42% 11.26% 1.51% 0.77% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 19.53 12.69 10.73 12.75 30.25 41.69 39.47 -11.05%
EPS 18.00 22.08 1.47 2.77 19.71 2.59 1.27 55.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 1.98 1.75 1.00 1.75 1.71 1.66 5.95%
Adjusted Per Share Value based on latest NOSH - 70,175
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 8.37 5.44 4.74 4.55 10.80 13.61 12.66 -6.65%
EPS 7.71 9.46 0.65 1.22 7.04 0.85 0.41 62.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0069 0.8484 0.7735 0.3571 0.6249 0.5583 0.5327 11.18%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.64 0.57 0.37 0.53 0.53 0.58 0.64 -
P/RPS 3.28 4.49 3.45 4.16 1.75 1.39 1.62 12.46%
P/EPS 3.56 2.58 25.17 15.49 2.69 22.39 50.39 -35.67%
EY 28.13 38.74 3.97 6.46 37.19 4.47 1.98 55.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.21 0.53 0.30 0.34 0.39 -5.93%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/07/08 08/08/07 26/07/06 30/08/05 19/08/04 21/08/03 21/08/02 -
Price 1.40 0.56 0.40 0.64 0.52 0.56 0.64 -
P/RPS 7.17 4.41 3.73 5.02 1.72 1.34 1.62 28.10%
P/EPS 7.78 2.54 27.21 18.70 2.64 21.62 50.39 -26.73%
EY 12.86 39.43 3.68 5.35 37.90 4.63 1.98 36.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.28 0.23 0.64 0.30 0.33 0.39 7.43%

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