[MHC] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 134.21%
YoY- -7.68%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 28,089 33,703 27,337 23,293 28,501 25,424 20,761 5.16%
PBT 21,101 36,701 28,324 23,059 25,772 34,679 7,927 17.70%
Tax -2,712 -4,972 -3,604 -2,426 -3,434 -1,885 -1,902 6.08%
NP 18,389 31,729 24,720 20,633 22,338 32,794 6,025 20.41%
-
NP to SH 18,345 31,617 24,631 20,550 22,260 32,589 5,795 21.15%
-
Tax Rate 12.85% 13.55% 12.72% 10.52% 13.32% 5.44% 23.99% -
Total Cost 9,700 1,974 2,617 2,660 6,163 -7,370 14,736 -6.72%
-
Net Worth 294,816 275,183 245,973 223,186 204,718 185,314 154,146 11.40%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 4,422 4,703 2,527 2,526 3,369 2,493 - -
Div Payout % 24.11% 14.88% 10.26% 12.30% 15.14% 7.65% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 294,816 275,183 245,973 223,186 204,718 185,314 154,146 11.40%
NOSH 196,544 140,399 84,237 84,221 84,246 84,233 84,233 15.15%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 65.47% 94.14% 90.43% 88.58% 78.38% 128.99% 29.02% -
ROE 6.22% 11.49% 10.01% 9.21% 10.87% 17.59% 3.76% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 14.29 24.01 32.45 27.66 33.83 30.18 24.65 -8.67%
EPS 9.33 16.09 29.24 24.40 26.43 38.69 6.88 5.20%
DPS 2.25 3.35 3.00 3.00 4.00 2.96 0.00 -
NAPS 1.50 1.96 2.92 2.65 2.43 2.20 1.83 -3.25%
Adjusted Per Share Value based on latest NOSH - 84,234
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 14.29 17.15 13.91 11.85 14.50 12.94 10.56 5.16%
EPS 9.33 16.09 12.53 10.46 11.33 16.58 2.95 21.13%
DPS 2.25 2.39 1.29 1.29 1.71 1.27 0.00 -
NAPS 1.50 1.4001 1.2515 1.1356 1.0416 0.9429 0.7843 11.40%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.08 0.92 0.84 0.53 0.41 0.66 0.40 -
P/RPS 7.56 3.83 2.59 1.92 1.21 2.19 1.62 29.24%
P/EPS 11.57 4.09 2.87 2.17 1.55 1.71 5.81 12.15%
EY 8.64 24.48 34.81 46.04 64.45 58.62 17.20 -10.83%
DY 2.08 3.64 3.57 5.66 9.76 4.48 0.00 -
P/NAPS 0.72 0.47 0.29 0.20 0.17 0.30 0.22 21.82%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 25/02/11 25/02/10 26/02/09 28/02/08 28/02/07 -
Price 1.04 1.00 0.73 0.51 0.42 0.72 0.54 -
P/RPS 7.28 4.17 2.25 1.84 1.24 2.39 2.19 22.14%
P/EPS 11.14 4.44 2.50 2.09 1.59 1.86 7.85 6.00%
EY 8.97 22.52 40.05 47.84 62.91 53.73 12.74 -5.67%
DY 2.16 3.35 4.11 5.88 9.52 4.11 0.00 -
P/NAPS 0.69 0.51 0.25 0.19 0.17 0.33 0.30 14.87%

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