[MHC] YoY Quarter Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Quarter Result
Revenue	6,755	8,826	5,198	5,033	4,896	5,627	16,398	-13.72%
YoY %	-23.46%	69.80%	3.28%	2.80%	-12.99%	-65.68%	-	-
Horiz. %	41.19%	53.82%	31.70%	30.69%	29.86%	34.32%	100.00%	-
PBT	4,804	8,395	17,085	1,275	1,663	2,905	1,268	24.83%
YoY %	-42.78%	-50.86%	1,240.00%	-23.33%	-42.75%	129.10%	-	-
Horiz. %	378.86%	662.07%	1,347.40%	100.55%	131.15%	229.10%	100.00%	-
Tax	-727	-1,106	-325	-592	-412	-904	-266	18.22%
YoY %	34.27%	-240.31%	45.10%	-43.69%	54.42%	-239.85%	-	-
Horiz. %	273.31%	415.79%	122.18%	222.56%	154.89%	339.85%	100.00%	-
NP	4,077	7,289	16,760	683	1,251	2,001	1,002	26.32%
YoY %	-44.07%	-56.51%	2,353.88%	-45.40%	-37.48%	99.70%	-	-
Horiz. %	406.89%	727.45%	1,672.65%	68.16%	124.85%	199.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,053	7,263	16,753	683	1,251	2,001	1,018	25.86%
YoY %	-44.20%	-56.65%	2,352.86%	-45.40%	-37.48%	96.56%	-	-
Horiz. %	398.13%	713.46%	1,645.68%	67.09%	122.89%	196.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.13%	13.17%	1.90%	46.43%	24.77%	31.12%	20.98%	-
YoY %	14.88%	593.16%	-95.91%	87.44%	-20.40%	48.33%	-	-
Horiz. %	72.12%	62.77%	9.06%	221.31%	118.06%	148.33%	100.00%	-
Total Cost	2,678	1,537	-11,562	4,350	3,645	3,626	15,396	-25.26%
YoY %	74.24%	113.29%	-365.79%	19.34%	0.52%	-76.45%	-	-
Horiz. %	17.39%	9.98%	-75.10%	28.25%	23.67%	23.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	208,969	198,005	166,771	159,366	70,175	122,868	110,175	11.24%
YoY %	5.54%	18.73%	4.65%	127.10%	-42.89%	11.52%	-	-
Horiz. %	189.67%	179.72%	151.37%	144.65%	63.69%	111.52%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	2,527	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
Div Payout %	62.37%	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	208,969	198,005	166,771	159,366	70,175	122,868	110,175	11.24%
YoY %	5.54%	18.73%	4.65%	127.10%	-42.89%	11.52%	-	-
Horiz. %	189.67%	179.72%	151.37%	144.65%	63.69%	111.52%	100.00%	-
NOSH	84,261	84,257	84,228	91,066	70,175	70,210	64,430	4.56%
YoY %	0.00%	0.03%	-7.51%	29.77%	-0.05%	8.97%	-	-
Horiz. %	130.78%	130.77%	130.73%	141.34%	108.92%	108.97%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	60.36%	82.59%	322.43%	13.57%	25.55%	35.56%	6.11%	-
YoY %	-26.92%	-74.39%	2,276.05%	-46.89%	-28.15%	482.00%	-	-
Horiz. %	987.89%	1,351.72%	5,277.09%	222.09%	418.17%	582.00%	100.00%	-
ROE	1.94%	3.67%	10.05%	0.43%	1.78%	1.63%	0.92%	-
YoY %	-47.14%	-63.48%	2,237.21%	-75.84%	9.20%	77.17%	-	-
Horiz. %	210.87%	398.91%	1,092.39%	46.74%	193.48%	177.17%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	8.02	10.48	6.17	5.53	6.98	8.01	25.45	-17.49%
YoY %	-23.47%	69.85%	11.57%	-20.77%	-12.86%	-68.53%	-	-
Horiz. %	31.51%	41.18%	24.24%	21.73%	27.43%	31.47%	100.00%	-
EPS	4.81	8.62	19.89	0.75	1.42	2.85	1.58	20.36%
YoY %	-44.20%	-56.66%	2,552.00%	-47.18%	-50.18%	80.38%	-	-
Horiz. %	304.43%	545.57%	1,258.86%	47.47%	89.87%	180.38%	100.00%	-
DPS	3.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NAPS	2.48	2.35	1.98	1.75	1.00	1.75	1.71	6.38%
YoY %	5.53%	18.69%	13.14%	75.00%	-42.86%	2.34%	-	-
Horiz. %	145.03%	137.43%	115.79%	102.34%	58.48%	102.34%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 91,066
RPS	3.44	4.49	2.64	2.56	2.49	2.86	8.34	-13.71%
YoY %	-23.39%	70.08%	3.12%	2.81%	-12.94%	-65.71%	-	-
Horiz. %	41.25%	53.84%	31.65%	30.70%	29.86%	34.29%	100.00%	-
EPS	2.06	3.70	8.52	0.35	0.64	1.02	0.52	25.76%
YoY %	-44.32%	-56.57%	2,334.29%	-45.31%	-37.25%	96.15%	-	-
Horiz. %	396.15%	711.54%	1,638.46%	67.31%	123.08%	196.15%	100.00%	-
DPS	1.29	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NAPS	1.0632	1.0074	0.8485	0.8108	0.357	0.6251	0.5606	11.24%
YoY %	5.54%	18.73%	4.65%	127.11%	-42.89%	11.51%	-	-
Horiz. %	189.65%	179.70%	151.36%	144.63%	63.68%	111.51%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.49	0.64	0.57	0.37	0.53	0.53	0.58	-
P/RPS	6.11	6.11	9.24	6.69	7.60	6.61	2.28	17.83%
YoY %	0.00%	-33.87%	38.12%	-11.97%	14.98%	189.91%	-	-
Horiz. %	267.98%	267.98%	405.26%	293.42%	333.33%	289.91%	100.00%	-
P/EPS	10.19	7.42	2.87	49.33	29.73	18.60	36.71	-19.21%
YoY %	37.33%	158.54%	-94.18%	65.93%	59.84%	-49.33%	-	-
Horiz. %	27.76%	20.21%	7.82%	134.38%	80.99%	50.67%	100.00%	-
EY	9.82	13.47	34.89	2.03	3.36	5.38	2.72	23.83%
YoY %	-27.10%	-61.39%	1,618.72%	-39.58%	-37.55%	97.79%	-	-
Horiz. %	361.03%	495.22%	1,282.72%	74.63%	123.53%	197.79%	100.00%	-
DY	6.12	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
P/NAPS	0.20	0.27	0.29	0.21	0.53	0.30	0.34	-8.45%
YoY %	-25.93%	-6.90%	38.10%	-60.38%	76.67%	-11.76%	-	-
Horiz. %	58.82%	79.41%	85.29%	61.76%	155.88%	88.24%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	30/07/09	30/07/08	08/08/07	26/07/06	30/08/05	19/08/04	21/08/03	-
Price	0.49	1.40	0.56	0.40	0.64	0.52	0.56	-
P/RPS	6.11	13.37	9.07	7.24	9.17	6.49	2.20	18.54%
YoY %	-54.30%	47.41%	25.28%	-21.05%	41.29%	195.00%	-	-
Horiz. %	277.73%	607.73%	412.27%	329.09%	416.82%	295.00%	100.00%	-
P/EPS	10.19	16.24	2.82	53.33	35.90	18.25	35.44	-18.74%
YoY %	-37.25%	475.89%	-94.71%	48.55%	96.71%	-48.50%	-	-
Horiz. %	28.75%	45.82%	7.96%	150.48%	101.30%	51.50%	100.00%	-
EY	9.82	6.16	35.52	1.87	2.79	5.48	2.82	23.09%
YoY %	59.42%	-82.66%	1,799.47%	-32.97%	-49.09%	94.33%	-	-
Horiz. %	348.23%	218.44%	1,259.57%	66.31%	98.94%	194.33%	100.00%	-
DY	6.12	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
P/NAPS	0.20	0.60	0.28	0.23	0.64	0.30	0.33	-8.00%
YoY %	-66.67%	114.29%	21.74%	-64.06%	113.33%	-9.09%	-	-
Horiz. %	60.61%	181.82%	84.85%	69.70%	193.94%	90.91%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos