[MHC] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
09-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -13.03%
YoY- -45.33%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 25,249 27,554 21,962 18,046 19,791 65,222 56,312 -12.50%
PBT 19,199 41,231 9,279 4,590 9,183 19,236 7,379 17.26%
Tax -2,719 -2,371 -2,321 -964 -2,539 -2,359 -2,097 4.42%
NP 16,480 38,860 6,958 3,626 6,644 16,877 5,282 20.86%
-
NP to SH 16,404 38,644 6,640 3,632 6,644 16,877 5,286 20.75%
-
Tax Rate 14.16% 5.75% 25.01% 21.00% 27.65% 12.26% 28.42% -
Total Cost 8,769 -11,306 15,004 14,420 13,147 48,345 51,030 -25.41%
-
Net Worth 206,528 192,975 151,913 148,330 70,124 120,736 63,500 21.69%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 3,370 - - - - - - -
Div Payout % 20.55% - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 206,528 192,975 151,913 148,330 70,124 120,736 63,500 21.69%
NOSH 84,297 84,268 84,396 83,802 70,124 70,195 63,500 4.83%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 65.27% 141.03% 31.68% 20.09% 33.57% 25.88% 9.38% -
ROE 7.94% 20.03% 4.37% 2.45% 9.47% 13.98% 8.32% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 29.95 32.70 26.02 21.53 28.22 92.91 88.68 -16.53%
EPS 19.46 45.86 7.87 4.33 9.47 24.04 8.32 15.19%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.29 1.80 1.77 1.00 1.72 1.00 16.09%
Adjusted Per Share Value based on latest NOSH - 83,802
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 12.85 14.02 11.17 9.18 10.07 33.18 28.65 -12.49%
EPS 8.35 19.66 3.38 1.85 3.38 8.59 2.69 20.75%
DPS 1.71 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0508 0.9818 0.7729 0.7547 0.3568 0.6143 0.3231 21.69%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.43 0.64 0.55 0.39 0.48 0.58 0.58 -
P/RPS 1.44 1.96 2.11 1.81 1.70 0.62 0.65 14.16%
P/EPS 2.21 1.40 6.99 9.00 5.07 2.41 6.97 -17.40%
EY 45.25 71.65 14.30 11.11 19.74 41.45 14.35 21.07%
DY 9.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.28 0.31 0.22 0.48 0.34 0.58 -17.70%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 20/05/09 15/05/08 25/04/07 09/05/06 27/05/05 27/05/04 22/05/03 -
Price 0.51 0.74 0.57 0.42 0.49 0.53 0.57 -
P/RPS 1.70 2.26 2.19 1.95 1.74 0.57 0.64 17.66%
P/EPS 2.62 1.61 7.24 9.69 5.17 2.20 6.85 -14.78%
EY 38.16 61.97 13.80 10.32 19.34 45.36 14.60 17.34%
DY 7.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.32 0.32 0.24 0.49 0.31 0.57 -15.31%

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