[MHC] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
26-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 114.62%
YoY- -46.84%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 11,121 16,444 10,686 9,320 8,947 21,234 26,752 -13.59%
PBT 7,213 17,377 19,515 1,962 3,210 15,234 2,204 21.82%
Tax -1,080 -2,174 -906 -685 -808 -1,400 -566 11.35%
NP 6,133 15,203 18,609 1,277 2,402 13,834 1,638 24.58%
-
NP to SH 6,093 15,159 18,595 1,277 2,402 13,834 1,662 24.15%
-
Tax Rate 14.97% 12.51% 4.64% 34.91% 25.17% 9.19% 25.68% -
Total Cost 4,988 1,241 -7,923 8,043 6,545 7,400 25,114 -23.59%
-
Net Worth 208,999 197,909 166,748 152,023 70,180 122,828 109,730 11.32%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 2,528 - - - - - - -
Div Payout % 41.49% - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 208,999 197,909 166,748 152,023 70,180 122,828 109,730 11.32%
NOSH 84,273 84,216 84,216 86,870 70,180 70,187 64,169 4.64%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 55.15% 92.45% 174.14% 13.70% 26.85% 65.15% 6.12% -
ROE 2.92% 7.66% 11.15% 0.84% 3.42% 11.26% 1.51% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 13.20 19.53 12.69 10.73 12.75 30.25 41.69 -17.42%
EPS 7.23 18.00 22.08 1.47 2.77 19.71 2.59 18.64%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.48 2.35 1.98 1.75 1.00 1.75 1.71 6.38%
Adjusted Per Share Value based on latest NOSH - 91,066
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 5.66 8.37 5.44 4.74 4.55 10.80 13.61 -13.59%
EPS 3.10 7.71 9.46 0.65 1.22 7.04 0.85 24.04%
DPS 1.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0634 1.0069 0.8484 0.7735 0.3571 0.6249 0.5583 11.32%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.49 0.64 0.57 0.37 0.53 0.53 0.58 -
P/RPS 3.71 3.28 4.49 3.45 4.16 1.75 1.39 17.75%
P/EPS 6.78 3.56 2.58 25.17 15.49 2.69 22.39 -18.03%
EY 14.76 28.13 38.74 3.97 6.46 37.19 4.47 22.00%
DY 6.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.27 0.29 0.21 0.53 0.30 0.34 -8.45%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/07/09 30/07/08 08/08/07 26/07/06 30/08/05 19/08/04 21/08/03 -
Price 0.49 1.40 0.56 0.40 0.64 0.52 0.56 -
P/RPS 3.71 7.17 4.41 3.73 5.02 1.72 1.34 18.47%
P/EPS 6.78 7.78 2.54 27.21 18.70 2.64 21.62 -17.55%
EY 14.76 12.86 39.43 3.68 5.35 37.90 4.63 21.29%
DY 6.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.60 0.28 0.23 0.64 0.30 0.33 -8.00%

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