[MHC] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
30-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 91.98%
YoY- -18.48%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 17,695 11,398 11,121 16,444 10,686 9,320 8,947 12.03%
PBT 19,207 7,467 7,213 17,377 19,515 1,962 3,210 34.72%
Tax -2,645 -1,232 -1,080 -2,174 -906 -685 -808 21.84%
NP 16,562 6,235 6,133 15,203 18,609 1,277 2,402 37.94%
-
NP to SH 16,493 6,199 6,093 15,159 18,595 1,277 2,402 37.84%
-
Tax Rate 13.77% 16.50% 14.97% 12.51% 4.64% 34.91% 25.17% -
Total Cost 1,133 5,163 4,988 1,241 -7,923 8,043 6,545 -25.33%
-
Net Worth 259,677 227,408 208,999 197,909 166,748 152,023 70,180 24.35%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 4,702 2,526 2,528 - - - - -
Div Payout % 28.51% 40.76% 41.49% - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 259,677 227,408 208,999 197,909 166,748 152,023 70,180 24.35%
NOSH 140,365 84,225 84,273 84,216 84,216 86,870 70,180 12.24%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 93.60% 54.70% 55.15% 92.45% 174.14% 13.70% 26.85% -
ROE 6.35% 2.73% 2.92% 7.66% 11.15% 0.84% 3.42% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 12.61 13.53 13.20 19.53 12.69 10.73 12.75 -0.18%
EPS 11.75 7.36 7.23 18.00 22.08 1.47 2.77 27.21%
DPS 3.35 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 2.70 2.48 2.35 1.98 1.75 1.00 10.79%
Adjusted Per Share Value based on latest NOSH - 84,257
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 9.00 5.80 5.66 8.37 5.44 4.74 4.55 12.03%
EPS 8.39 3.15 3.10 7.71 9.46 0.65 1.22 37.88%
DPS 2.39 1.29 1.29 0.00 0.00 0.00 0.00 -
NAPS 1.3212 1.157 1.0634 1.0069 0.8484 0.7735 0.3571 24.35%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.95 0.52 0.49 0.64 0.57 0.37 0.53 -
P/RPS 7.54 3.84 3.71 3.28 4.49 3.45 4.16 10.41%
P/EPS 8.09 7.07 6.78 3.56 2.58 25.17 15.49 -10.25%
EY 12.37 14.15 14.76 28.13 38.74 3.97 6.46 11.42%
DY 3.53 5.77 6.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.19 0.20 0.27 0.29 0.21 0.53 -0.63%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 03/08/11 30/07/10 30/07/09 30/07/08 08/08/07 26/07/06 30/08/05 -
Price 0.89 0.55 0.49 1.40 0.56 0.40 0.64 -
P/RPS 7.06 4.06 3.71 7.17 4.41 3.73 5.02 5.84%
P/EPS 7.57 7.47 6.78 7.78 2.54 27.21 18.70 -13.98%
EY 13.20 13.38 14.76 12.86 39.43 3.68 5.35 16.23%
DY 3.76 5.45 6.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.20 0.20 0.60 0.28 0.23 0.64 -4.67%

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