[MHC] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 44.0%
YoY- -57.7%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 22,551 26,291 19,222 17,313 24,355 17,769 15,373 6.58%
PBT 18,241 28,831 21,208 10,547 23,869 26,671 4,932 24.33%
Tax -2,675 -3,743 -2,355 -1,715 -3,068 -1,331 -1,603 8.90%
NP 15,566 25,088 18,853 8,832 20,801 25,340 3,329 29.28%
-
NP to SH 15,528 24,991 18,791 8,774 20,741 25,314 3,238 29.82%
-
Tax Rate 14.66% 12.98% 11.10% 16.26% 12.85% 4.99% 32.50% -
Total Cost 6,985 1,203 369 8,481 3,554 -7,571 12,044 -8.67%
-
Net Worth 286,954 268,161 240,046 211,350 203,029 173,533 147,565 11.71%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,422 4,703 2,526 2,526 - - - -
Div Payout % 28.48% 18.82% 13.45% 28.79% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 286,954 268,161 240,046 211,350 203,029 173,533 147,565 11.71%
NOSH 196,544 140,398 84,226 84,203 84,244 84,239 84,322 15.13%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 69.03% 95.42% 98.08% 51.01% 85.41% 142.61% 21.65% -
ROE 5.41% 9.32% 7.83% 4.15% 10.22% 14.59% 2.19% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.47 18.73 22.82 20.56 28.91 21.09 18.23 -7.42%
EPS 7.90 17.80 22.31 10.42 24.62 30.05 3.84 12.76%
DPS 2.25 3.35 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.46 1.91 2.85 2.51 2.41 2.06 1.75 -2.97%
Adjusted Per Share Value based on latest NOSH - 84,308
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.47 13.38 9.78 8.81 12.39 9.04 7.82 6.58%
EPS 7.90 12.72 9.56 4.46 10.55 12.88 1.65 29.79%
DPS 2.25 2.39 1.29 1.29 0.00 0.00 0.00 -
NAPS 1.46 1.3644 1.2213 1.0753 1.033 0.8829 0.7508 11.71%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.13 0.75 0.58 0.49 0.51 0.53 0.40 -
P/RPS 9.85 4.01 2.54 2.38 1.76 2.51 2.19 28.44%
P/EPS 14.30 4.21 2.60 4.70 2.07 1.76 10.42 5.41%
EY 6.99 23.73 38.47 21.27 48.27 56.70 9.60 -5.14%
DY 1.99 4.47 5.17 6.12 0.00 0.00 0.00 -
P/NAPS 0.77 0.39 0.20 0.20 0.21 0.26 0.23 22.28%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/10/12 27/10/11 23/11/10 05/11/09 29/10/08 25/10/07 20/11/06 -
Price 1.10 0.89 0.67 0.52 0.39 0.58 0.39 -
P/RPS 9.59 4.75 2.94 2.53 1.35 2.75 2.14 28.37%
P/EPS 13.92 5.00 3.00 4.99 1.58 1.93 10.16 5.38%
EY 7.18 20.00 33.30 20.04 63.13 51.81 9.85 -5.12%
DY 2.05 3.76 4.48 5.77 0.00 0.00 0.00 -
P/NAPS 0.75 0.47 0.24 0.21 0.16 0.28 0.22 22.65%

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