[MHC] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -4.19%
YoY- 56.51%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 125,540 30,288 33,634 23,570 23,178 31,182 22,127 33.51%
PBT 16,306 29,097 40,064 23,313 15,608 32,541 25,089 -6.92%
Tax -2,729 -4,059 -5,017 -2,578 -2,340 -3,152 -2,054 4.84%
NP 13,577 25,038 35,047 20,735 13,268 29,389 23,035 -8.42%
-
NP to SH 10,276 24,970 34,925 20,650 13,194 29,154 22,758 -12.40%
-
Tax Rate 16.74% 13.95% 12.52% 11.06% 14.99% 9.69% 8.19% -
Total Cost 111,963 5,250 -1,413 2,835 9,910 1,793 -908 -
-
Net Worth 413,828 282,180 259,836 168,449 208,969 198,005 166,771 16.33%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 8,793 3,158 4,705 2,526 2,527 - - -
Div Payout % 85.57% 12.65% 13.47% 12.24% 19.16% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 413,828 282,180 259,836 168,449 208,969 198,005 166,771 16.33%
NOSH 196,544 140,388 140,452 84,224 84,261 84,257 84,228 15.15%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.81% 82.67% 104.20% 87.97% 57.24% 94.25% 104.10% -
ROE 2.48% 8.85% 13.44% 12.26% 6.31% 14.72% 13.65% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 64.62 21.57 23.95 27.98 27.51 37.01 26.27 16.16%
EPS 5.29 17.79 24.87 24.52 15.66 34.60 27.02 -23.77%
DPS 4.50 2.25 3.35 3.00 3.00 0.00 0.00 -
NAPS 2.13 2.01 1.85 2.00 2.48 2.35 1.98 1.22%
Adjusted Per Share Value based on latest NOSH - 84,224
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 63.87 15.41 17.11 11.99 11.79 15.87 11.26 33.50%
EPS 5.23 12.70 17.77 10.51 6.71 14.83 11.58 -12.39%
DPS 4.47 1.61 2.39 1.29 1.29 0.00 0.00 -
NAPS 2.1055 1.4357 1.322 0.8571 1.0632 1.0074 0.8485 16.33%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.08 1.24 0.95 0.52 0.49 0.64 0.57 -
P/RPS 1.67 5.75 3.97 1.86 1.78 1.73 2.17 -4.26%
P/EPS 20.42 6.97 3.82 2.12 3.13 1.85 2.11 45.93%
EY 4.90 14.34 26.17 47.15 31.96 54.06 47.40 -31.46%
DY 4.17 1.81 3.53 5.77 6.12 0.00 0.00 -
P/NAPS 0.51 0.62 0.51 0.26 0.20 0.27 0.29 9.85%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 25/07/13 26/07/12 03/08/11 30/07/10 30/07/09 30/07/08 08/08/07 -
Price 1.07 1.31 0.89 0.55 0.49 1.40 0.56 -
P/RPS 1.66 6.07 3.72 1.97 1.78 3.78 2.13 -4.06%
P/EPS 20.23 7.37 3.58 2.24 3.13 4.05 2.07 46.16%
EY 4.94 13.58 27.94 44.58 31.96 24.72 48.25 -31.57%
DY 4.21 1.72 3.76 5.45 6.12 0.00 0.00 -
P/NAPS 0.50 0.65 0.48 0.28 0.20 0.60 0.28 10.13%

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