[MHC] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -8.38%
YoY- -69.03%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 32,010 23,157 19,236 18,379 44,528 56,835 52,646 -7.95%
PBT 31,877 29,275 5,436 7,286 20,607 7,830 4,953 36.34%
Tax -3,621 -1,561 -1,714 -1,799 -3,168 -1,931 -1,354 17.79%
NP 28,256 27,714 3,722 5,487 17,439 5,899 3,599 40.93%
-
NP to SH 28,017 27,473 3,719 5,400 17,439 5,899 3,603 40.70%
-
Tax Rate 11.36% 5.33% 31.53% 24.69% 15.37% 24.66% 27.34% -
Total Cost 3,754 -4,557 15,514 12,892 27,089 50,936 49,047 -34.81%
-
Net Worth 202,905 173,447 147,352 70,324 123,406 63,409 107,500 11.15%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 202,905 173,447 147,352 70,324 123,406 63,409 107,500 11.15%
NOSH 84,193 84,197 84,201 70,324 70,117 63,409 63,235 4.88%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 88.27% 119.68% 19.35% 29.85% 39.16% 10.38% 6.84% -
ROE 13.81% 15.84% 2.52% 7.68% 14.13% 9.30% 3.35% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 38.02 27.50 22.85 26.13 63.51 89.63 83.25 -12.23%
EPS 33.28 32.63 4.42 7.68 24.87 9.30 5.70 34.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.06 1.75 1.00 1.76 1.00 1.70 5.98%
Adjusted Per Share Value based on latest NOSH - 70,324
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 16.29 11.78 9.79 9.35 22.66 28.92 26.79 -7.94%
EPS 14.25 13.98 1.89 2.75 8.87 3.00 1.83 40.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0324 0.8825 0.7497 0.3578 0.6279 0.3226 0.547 11.15%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.51 0.53 0.40 0.54 0.52 0.56 0.56 -
P/RPS 1.34 1.93 1.75 2.07 0.82 0.62 0.67 12.23%
P/EPS 1.53 1.62 9.06 7.03 2.09 6.02 9.83 -26.63%
EY 65.25 61.56 11.04 14.22 47.83 16.61 10.17 36.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.26 0.23 0.54 0.30 0.56 0.33 -7.24%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/10/08 25/10/07 20/11/06 28/11/05 30/11/04 21/11/03 21/11/02 -
Price 0.39 0.58 0.39 0.39 0.53 0.56 0.61 -
P/RPS 1.03 2.11 1.71 1.49 0.83 0.62 0.73 5.90%
P/EPS 1.17 1.78 8.83 5.08 2.13 6.02 10.71 -30.83%
EY 85.33 56.26 11.33 19.69 46.93 16.61 9.34 44.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.28 0.22 0.39 0.30 0.56 0.36 -12.63%

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