[MHC] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -22.03%
YoY- -63.28%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 29,952 34,406 25,202 21,459 32,010 23,157 19,236 7.65%
PBT 26,112 35,947 33,720 12,450 31,877 29,275 5,436 29.86%
Tax -3,904 -4,992 -3,066 -2,081 -3,621 -1,561 -1,714 14.69%
NP 22,208 30,955 30,654 10,369 28,256 27,714 3,722 34.63%
-
NP to SH 22,155 30,831 30,567 10,287 28,017 27,473 3,719 34.60%
-
Tax Rate 14.95% 13.89% 9.09% 16.71% 11.36% 5.33% 31.53% -
Total Cost 7,744 3,451 -5,452 11,090 3,754 -4,557 15,514 -10.92%
-
Net Worth 286,954 268,283 240,048 211,613 202,905 173,447 147,352 11.73%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 3,158 4,705 2,526 2,527 - - - -
Div Payout % 14.26% 15.26% 8.27% 24.57% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 286,954 268,283 240,048 211,613 202,905 173,447 147,352 11.73%
NOSH 196,544 140,462 84,227 84,308 84,193 84,197 84,201 15.15%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 74.15% 89.97% 121.63% 48.32% 88.27% 119.68% 19.35% -
ROE 7.72% 11.49% 12.73% 4.86% 13.81% 15.84% 2.52% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.24 24.49 29.92 25.45 38.02 27.50 22.85 -6.52%
EPS 11.27 21.95 36.29 12.20 33.28 32.63 4.42 16.86%
DPS 1.61 3.35 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.46 1.91 2.85 2.51 2.41 2.06 1.75 -2.97%
Adjusted Per Share Value based on latest NOSH - 84,308
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.24 17.51 12.82 10.92 16.29 11.78 9.79 7.64%
EPS 11.27 15.69 15.55 5.23 14.25 13.98 1.89 34.62%
DPS 1.61 2.39 1.29 1.29 0.00 0.00 0.00 -
NAPS 1.46 1.365 1.2213 1.0767 1.0324 0.8825 0.7497 11.73%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.13 0.75 0.58 0.49 0.51 0.53 0.40 -
P/RPS 7.42 3.06 1.94 1.93 1.34 1.93 1.75 27.19%
P/EPS 10.02 3.42 1.60 4.02 1.53 1.62 9.06 1.69%
EY 9.98 29.27 62.57 24.90 65.25 61.56 11.04 -1.66%
DY 1.42 4.47 5.17 6.12 0.00 0.00 0.00 -
P/NAPS 0.77 0.39 0.20 0.20 0.21 0.26 0.23 22.28%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/10/12 27/10/11 23/11/10 05/11/09 29/10/08 25/10/07 20/11/06 -
Price 1.10 0.89 0.67 0.52 0.39 0.58 0.39 -
P/RPS 7.22 3.63 2.24 2.04 1.03 2.11 1.71 27.10%
P/EPS 9.76 4.05 1.85 4.26 1.17 1.78 8.83 1.68%
EY 10.25 24.66 54.17 23.46 85.33 56.26 11.33 -1.65%
DY 1.46 3.76 4.48 5.77 0.00 0.00 0.00 -
P/NAPS 0.75 0.47 0.24 0.21 0.16 0.28 0.22 22.65%

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