[MHC] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 50.67%
YoY- -76.78%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 24,355 17,769 15,373 13,947 26,915 42,355 42,498 -8.85%
PBT 23,869 26,671 4,932 4,931 17,580 4,860 4,201 33.54%
Tax -3,068 -1,331 -1,603 -1,155 -1,993 -967 -1,035 19.83%
NP 20,801 25,340 3,329 3,776 15,587 3,893 3,166 36.81%
-
NP to SH 20,741 25,314 3,238 3,619 15,587 3,893 3,166 36.75%
-
Tax Rate 12.85% 4.99% 32.50% 23.42% 11.34% 19.90% 24.64% -
Total Cost 3,554 -7,571 12,044 10,171 11,328 38,462 39,332 -32.98%
-
Net Worth 203,029 173,533 147,565 70,135 123,516 99,382 107,610 11.14%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 203,029 173,533 147,565 70,135 123,516 99,382 107,610 11.14%
NOSH 84,244 84,239 84,322 70,135 70,180 63,300 63,300 4.87%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 85.41% 142.61% 21.65% 27.07% 57.91% 9.19% 7.45% -
ROE 10.22% 14.59% 2.19% 5.16% 12.62% 3.92% 2.94% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 28.91 21.09 18.23 19.89 38.35 66.91 67.14 -13.09%
EPS 24.62 30.05 3.84 4.30 22.21 6.15 5.01 30.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.06 1.75 1.00 1.76 1.57 1.70 5.98%
Adjusted Per Share Value based on latest NOSH - 70,324
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 12.39 9.04 7.82 7.10 13.69 21.55 21.62 -8.85%
EPS 10.55 12.88 1.65 1.84 7.93 1.98 1.61 36.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.033 0.8829 0.7508 0.3568 0.6284 0.5056 0.5475 11.15%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.51 0.53 0.40 0.54 0.52 0.56 0.56 -
P/RPS 1.76 2.51 2.19 2.72 1.36 0.84 0.83 13.33%
P/EPS 2.07 1.76 10.42 10.47 2.34 9.11 11.20 -24.50%
EY 48.27 56.70 9.60 9.56 42.71 10.98 8.93 32.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.26 0.23 0.54 0.30 0.36 0.33 -7.24%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/10/08 25/10/07 20/11/06 28/11/05 30/11/04 21/11/03 21/11/02 -
Price 0.39 0.58 0.39 0.39 0.53 0.56 0.61 -
P/RPS 1.35 2.75 2.14 1.96 1.38 0.84 0.91 6.78%
P/EPS 1.58 1.93 10.16 7.56 2.39 9.11 12.20 -28.84%
EY 63.13 51.81 9.85 13.23 41.91 10.98 8.20 40.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.28 0.22 0.39 0.30 0.36 0.36 -12.63%

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