[MHC] YoY 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- -33.85%
YoY- -51.97%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 8,260 8,596 7,824 6,192 7,911 7,083 6,053 5.31%
PBT 6,639 9,624 13,741 3,334 6,492 7,156 2,970 14.33%
Tax -943 -1,098 -1,123 -635 -894 -425 -918 0.44%
NP 5,696 8,526 12,618 2,699 5,598 6,731 2,052 18.53%
-
NP to SH 5,683 8,498 12,592 2,681 5,582 6,719 2,004 18.95%
-
Tax Rate 14.20% 11.41% 8.17% 19.05% 13.77% 5.94% 30.91% -
Total Cost 2,564 70 -4,794 3,493 2,313 352 4,001 -7.14%
-
Net Worth 286,954 268,283 240,048 211,613 202,905 173,447 147,352 11.73%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 286,954 268,283 240,048 211,613 202,905 173,447 147,352 11.73%
NOSH 196,544 140,462 84,227 84,308 84,193 84,197 84,201 15.15%
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 68.96% 99.19% 161.27% 43.59% 70.76% 95.03% 33.90% -
ROE 1.98% 3.17% 5.25% 1.27% 2.75% 3.87% 1.36% -
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 4.20 6.12 9.29 7.34 9.40 8.41 7.19 -8.56%
EPS 2.89 6.05 14.95 3.18 6.63 7.98 2.38 3.28%
DPS 0.00 0.00 0.00 0.00 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 4.20 4.37 3.98 3.15 4.03 3.60 3.08 5.30%
EPS 2.89 4.32 6.41 1.36 2.84 3.42 1.02 18.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.365 1.2213 1.0767 1.0324 0.8825 0.7497 11.73%
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 26.89 12.26 6.24 6.67 5.43 6.30 5.56 30.01%
P/EPS 39.08 12.40 3.88 15.41 7.69 6.64 16.81 15.08%
EY 2.56 8.07 25.78 6.49 13.00 15.06 5.95 -13.10%
DY 0.00 0.00 0.00 0.00 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 26.17 14.54 7.21 7.08 4.15 6.89 5.43 29.93%
P/EPS 38.04 14.71 4.48 16.35 5.88 7.27 16.39 15.05%
EY 2.63 6.80 22.31 6.12 17.00 13.76 6.10 -13.07%
DY 0.00 0.00 0.00 0.00 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