[MHC] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 36.82%
YoY- -18.07%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 26,291 19,222 17,313 24,355 17,769 15,373 13,947 11.13%
PBT 28,831 21,208 10,547 23,869 26,671 4,932 4,931 34.20%
Tax -3,743 -2,355 -1,715 -3,068 -1,331 -1,603 -1,155 21.63%
NP 25,088 18,853 8,832 20,801 25,340 3,329 3,776 37.09%
-
NP to SH 24,991 18,791 8,774 20,741 25,314 3,238 3,619 37.97%
-
Tax Rate 12.98% 11.10% 16.26% 12.85% 4.99% 32.50% 23.42% -
Total Cost 1,203 369 8,481 3,554 -7,571 12,044 10,171 -29.92%
-
Net Worth 268,161 240,046 211,350 203,029 173,533 147,565 70,135 25.03%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 4,703 2,526 2,526 - - - - -
Div Payout % 18.82% 13.45% 28.79% - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 268,161 240,046 211,350 203,029 173,533 147,565 70,135 25.03%
NOSH 140,398 84,226 84,203 84,244 84,239 84,322 70,135 12.25%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 95.42% 98.08% 51.01% 85.41% 142.61% 21.65% 27.07% -
ROE 9.32% 7.83% 4.15% 10.22% 14.59% 2.19% 5.16% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 18.73 22.82 20.56 28.91 21.09 18.23 19.89 -0.99%
EPS 17.80 22.31 10.42 24.62 30.05 3.84 4.30 26.70%
DPS 3.35 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 2.85 2.51 2.41 2.06 1.75 1.00 11.38%
Adjusted Per Share Value based on latest NOSH - 84,193
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 13.38 9.78 8.81 12.39 9.04 7.82 7.10 11.13%
EPS 12.72 9.56 4.46 10.55 12.88 1.65 1.84 38.00%
DPS 2.39 1.29 1.29 0.00 0.00 0.00 0.00 -
NAPS 1.3644 1.2213 1.0753 1.033 0.8829 0.7508 0.3568 25.03%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.75 0.58 0.49 0.51 0.53 0.40 0.54 -
P/RPS 4.01 2.54 2.38 1.76 2.51 2.19 2.72 6.68%
P/EPS 4.21 2.60 4.70 2.07 1.76 10.42 10.47 -14.08%
EY 23.73 38.47 21.27 48.27 56.70 9.60 9.56 16.35%
DY 4.47 5.17 6.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.20 0.20 0.21 0.26 0.23 0.54 -5.27%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 27/10/11 23/11/10 05/11/09 29/10/08 25/10/07 20/11/06 28/11/05 -
Price 0.89 0.67 0.52 0.39 0.58 0.39 0.39 -
P/RPS 4.75 2.94 2.53 1.35 2.75 2.14 1.96 15.88%
P/EPS 5.00 3.00 4.99 1.58 1.93 10.16 7.56 -6.65%
EY 20.00 33.30 20.04 63.13 51.81 9.85 13.23 7.12%
DY 3.76 4.48 5.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.24 0.21 0.16 0.28 0.22 0.39 3.15%

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