[MHC] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 28.74%
YoY- 462.36%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 27,337 23,293 28,501 25,424 20,761 18,550 31,868 -2.52%
PBT 28,324 23,059 25,772 34,679 7,927 5,502 20,024 5.94%
Tax -3,604 -2,426 -3,434 -1,885 -1,902 -1,498 -2,933 3.49%
NP 24,720 20,633 22,338 32,794 6,025 4,004 17,091 6.34%
-
NP to SH 24,631 20,550 22,260 32,589 5,795 3,926 17,091 6.27%
-
Tax Rate 12.72% 10.52% 13.32% 5.44% 23.99% 27.23% 14.65% -
Total Cost 2,617 2,660 6,163 -7,370 14,736 14,546 14,777 -25.05%
-
Net Worth 245,973 223,186 204,718 185,314 154,146 145,608 127,056 11.63%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 2,527 2,526 3,369 2,493 - - - -
Div Payout % 10.26% 12.30% 15.14% 7.65% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 245,973 223,186 204,718 185,314 154,146 145,608 127,056 11.63%
NOSH 84,237 84,221 84,246 84,233 84,233 84,166 70,196 3.08%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 90.43% 88.58% 78.38% 128.99% 29.02% 21.58% 53.63% -
ROE 10.01% 9.21% 10.87% 17.59% 3.76% 2.70% 13.45% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 32.45 27.66 33.83 30.18 24.65 22.04 45.40 -5.44%
EPS 29.24 24.40 26.43 38.69 6.88 4.66 20.29 6.27%
DPS 3.00 3.00 4.00 2.96 0.00 0.00 0.00 -
NAPS 2.92 2.65 2.43 2.20 1.83 1.73 1.81 8.29%
Adjusted Per Share Value based on latest NOSH - 84,212
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 13.91 11.85 14.50 12.94 10.56 9.44 16.21 -2.51%
EPS 12.53 10.46 11.33 16.58 2.95 2.00 8.70 6.26%
DPS 1.29 1.29 1.71 1.27 0.00 0.00 0.00 -
NAPS 1.2515 1.1356 1.0416 0.9429 0.7843 0.7408 0.6465 11.63%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.84 0.53 0.41 0.66 0.40 0.37 0.52 -
P/RPS 2.59 1.92 1.21 2.19 1.62 1.68 1.15 14.48%
P/EPS 2.87 2.17 1.55 1.71 5.81 7.93 2.14 5.01%
EY 34.81 46.04 64.45 58.62 17.20 12.61 46.82 -4.81%
DY 3.57 5.66 9.76 4.48 0.00 0.00 0.00 -
P/NAPS 0.29 0.20 0.17 0.30 0.22 0.21 0.29 0.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 26/02/09 28/02/08 28/02/07 22/02/06 25/02/05 -
Price 0.73 0.51 0.42 0.72 0.54 0.38 0.47 -
P/RPS 2.25 1.84 1.24 2.39 2.19 1.72 1.04 13.71%
P/EPS 2.50 2.09 1.59 1.86 7.85 8.15 1.93 4.40%
EY 40.05 47.84 62.91 53.73 12.74 12.28 51.80 -4.19%
DY 4.11 5.88 9.52 4.11 0.00 0.00 0.00 -
P/NAPS 0.25 0.19 0.17 0.33 0.30 0.22 0.26 -0.65%

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