[MHC] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -3.9%
YoY- 1.98%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 34,406 25,202 21,459 32,010 23,157 19,236 18,379 11.01%
PBT 35,947 33,720 12,450 31,877 29,275 5,436 7,286 30.45%
Tax -4,992 -3,066 -2,081 -3,621 -1,561 -1,714 -1,799 18.53%
NP 30,955 30,654 10,369 28,256 27,714 3,722 5,487 33.40%
-
NP to SH 30,831 30,567 10,287 28,017 27,473 3,719 5,400 33.67%
-
Tax Rate 13.89% 9.09% 16.71% 11.36% 5.33% 31.53% 24.69% -
Total Cost 3,451 -5,452 11,090 3,754 -4,557 15,514 12,892 -19.71%
-
Net Worth 268,283 240,048 211,613 202,905 173,447 147,352 70,324 24.98%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 4,705 2,526 2,527 - - - - -
Div Payout % 15.26% 8.27% 24.57% - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 268,283 240,048 211,613 202,905 173,447 147,352 70,324 24.98%
NOSH 140,462 84,227 84,308 84,193 84,197 84,201 70,324 12.21%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 89.97% 121.63% 48.32% 88.27% 119.68% 19.35% 29.85% -
ROE 11.49% 12.73% 4.86% 13.81% 15.84% 2.52% 7.68% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 24.49 29.92 25.45 38.02 27.50 22.85 26.13 -1.07%
EPS 21.95 36.29 12.20 33.28 32.63 4.42 7.68 19.11%
DPS 3.35 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 2.85 2.51 2.41 2.06 1.75 1.00 11.38%
Adjusted Per Share Value based on latest NOSH - 84,193
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 17.51 12.82 10.92 16.29 11.78 9.79 9.35 11.01%
EPS 15.69 15.55 5.23 14.25 13.98 1.89 2.75 33.65%
DPS 2.39 1.29 1.29 0.00 0.00 0.00 0.00 -
NAPS 1.365 1.2213 1.0767 1.0324 0.8825 0.7497 0.3578 24.98%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.75 0.58 0.49 0.51 0.53 0.40 0.54 -
P/RPS 3.06 1.94 1.93 1.34 1.93 1.75 2.07 6.72%
P/EPS 3.42 1.60 4.02 1.53 1.62 9.06 7.03 -11.31%
EY 29.27 62.57 24.90 65.25 61.56 11.04 14.22 12.77%
DY 4.47 5.17 6.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.20 0.20 0.21 0.26 0.23 0.54 -5.27%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 27/10/11 23/11/10 05/11/09 29/10/08 25/10/07 20/11/06 28/11/05 -
Price 0.89 0.67 0.52 0.39 0.58 0.39 0.39 -
P/RPS 3.63 2.24 2.04 1.03 2.11 1.71 1.49 15.99%
P/EPS 4.05 1.85 4.26 1.17 1.78 8.83 5.08 -3.70%
EY 24.66 54.17 23.46 85.33 56.26 11.33 19.69 3.82%
DY 3.76 4.48 5.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.24 0.21 0.16 0.28 0.22 0.39 3.15%

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