[MHC] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -19.57%
YoY- -54.74%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 30,288 33,634 23,570 23,178 31,182 22,127 18,183 8.86%
PBT 29,097 40,064 23,313 15,608 32,541 25,089 4,202 38.01%
Tax -4,059 -5,017 -2,578 -2,340 -3,152 -2,054 -1,144 23.47%
NP 25,038 35,047 20,735 13,268 29,389 23,035 3,058 41.92%
-
NP to SH 24,970 34,925 20,650 13,194 29,154 22,758 3,016 42.18%
-
Tax Rate 13.95% 12.52% 11.06% 14.99% 9.69% 8.19% 27.23% -
Total Cost 5,250 -1,413 2,835 9,910 1,793 -908 15,125 -16.15%
-
Net Worth 282,180 259,836 168,449 208,969 198,005 166,771 159,366 9.98%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 3,158 4,705 2,526 2,527 - - - -
Div Payout % 12.65% 13.47% 12.24% 19.16% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 282,180 259,836 168,449 208,969 198,005 166,771 159,366 9.98%
NOSH 140,388 140,452 84,224 84,261 84,257 84,228 91,066 7.47%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 82.67% 104.20% 87.97% 57.24% 94.25% 104.10% 16.82% -
ROE 8.85% 13.44% 12.26% 6.31% 14.72% 13.65% 1.89% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 21.57 23.95 27.98 27.51 37.01 26.27 19.97 1.29%
EPS 17.79 24.87 24.52 15.66 34.60 27.02 3.31 32.31%
DPS 2.25 3.35 3.00 3.00 0.00 0.00 0.00 -
NAPS 2.01 1.85 2.00 2.48 2.35 1.98 1.75 2.33%
Adjusted Per Share Value based on latest NOSH - 84,261
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 15.41 17.11 11.99 11.79 15.87 11.26 9.25 8.87%
EPS 12.70 17.77 10.51 6.71 14.83 11.58 1.53 42.24%
DPS 1.61 2.39 1.29 1.29 0.00 0.00 0.00 -
NAPS 1.4357 1.322 0.8571 1.0632 1.0074 0.8485 0.8108 9.98%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.24 0.95 0.52 0.49 0.64 0.57 0.37 -
P/RPS 5.75 3.97 1.86 1.78 1.73 2.17 1.85 20.78%
P/EPS 6.97 3.82 2.12 3.13 1.85 2.11 11.17 -7.55%
EY 14.34 26.17 47.15 31.96 54.06 47.40 8.95 8.16%
DY 1.81 3.53 5.77 6.12 0.00 0.00 0.00 -
P/NAPS 0.62 0.51 0.26 0.20 0.27 0.29 0.21 19.75%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 26/07/12 03/08/11 30/07/10 30/07/09 30/07/08 08/08/07 26/07/06 -
Price 1.31 0.89 0.55 0.49 1.40 0.56 0.40 -
P/RPS 6.07 3.72 1.97 1.78 3.78 2.13 2.00 20.30%
P/EPS 7.37 3.58 2.24 3.13 4.05 2.07 12.08 -7.89%
EY 13.58 27.94 44.58 31.96 24.72 48.25 8.28 8.58%
DY 1.72 3.76 5.45 6.12 0.00 0.00 0.00 -
P/NAPS 0.65 0.48 0.28 0.20 0.60 0.28 0.23 18.88%

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