[MHC] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 23.31%
YoY- -31.13%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 21,459 32,010 23,157 19,236 18,379 44,528 56,835 -14.97%
PBT 12,450 31,877 29,275 5,436 7,286 20,607 7,830 8.02%
Tax -2,081 -3,621 -1,561 -1,714 -1,799 -3,168 -1,931 1.25%
NP 10,369 28,256 27,714 3,722 5,487 17,439 5,899 9.84%
-
NP to SH 10,287 28,017 27,473 3,719 5,400 17,439 5,899 9.70%
-
Tax Rate 16.71% 11.36% 5.33% 31.53% 24.69% 15.37% 24.66% -
Total Cost 11,090 3,754 -4,557 15,514 12,892 27,089 50,936 -22.41%
-
Net Worth 211,613 202,905 173,447 147,352 70,324 123,406 63,409 22.22%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 2,527 - - - - - - -
Div Payout % 24.57% - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 211,613 202,905 173,447 147,352 70,324 123,406 63,409 22.22%
NOSH 84,308 84,193 84,197 84,201 70,324 70,117 63,409 4.85%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 48.32% 88.27% 119.68% 19.35% 29.85% 39.16% 10.38% -
ROE 4.86% 13.81% 15.84% 2.52% 7.68% 14.13% 9.30% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 25.45 38.02 27.50 22.85 26.13 63.51 89.63 -18.91%
EPS 12.20 33.28 32.63 4.42 7.68 24.87 9.30 4.62%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.51 2.41 2.06 1.75 1.00 1.76 1.00 16.56%
Adjusted Per Share Value based on latest NOSH - 84,201
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 10.92 16.29 11.78 9.79 9.35 22.66 28.92 -14.97%
EPS 5.23 14.25 13.98 1.89 2.75 8.87 3.00 9.69%
DPS 1.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0767 1.0324 0.8825 0.7497 0.3578 0.6279 0.3226 22.22%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.49 0.51 0.53 0.40 0.54 0.52 0.56 -
P/RPS 1.93 1.34 1.93 1.75 2.07 0.82 0.62 20.81%
P/EPS 4.02 1.53 1.62 9.06 7.03 2.09 6.02 -6.50%
EY 24.90 65.25 61.56 11.04 14.22 47.83 16.61 6.97%
DY 6.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.26 0.23 0.54 0.30 0.56 -15.75%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 05/11/09 29/10/08 25/10/07 20/11/06 28/11/05 30/11/04 21/11/03 -
Price 0.52 0.39 0.58 0.39 0.39 0.53 0.56 -
P/RPS 2.04 1.03 2.11 1.71 1.49 0.83 0.62 21.93%
P/EPS 4.26 1.17 1.78 8.83 5.08 2.13 6.02 -5.59%
EY 23.46 85.33 56.26 11.33 19.69 46.93 16.61 5.91%
DY 5.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.16 0.28 0.22 0.39 0.30 0.56 -15.06%

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