[MHC] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -26.31%
YoY- -57.55%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 31,871 31,205 24,042 25,249 27,554 21,962 18,046 9.93%
PBT 34,008 33,814 24,141 19,199 41,231 9,279 4,590 39.58%
Tax -4,463 -4,634 -2,497 -2,719 -2,371 -2,321 -964 29.06%
NP 29,545 29,180 21,644 16,480 38,860 6,958 3,626 41.80%
-
NP to SH 29,456 29,072 21,553 16,404 38,644 6,640 3,632 41.69%
-
Tax Rate 13.12% 13.70% 10.34% 14.16% 5.75% 25.01% 21.00% -
Total Cost 2,326 2,025 2,398 8,769 -11,306 15,004 14,420 -26.19%
-
Net Worth 280,421 253,598 226,569 206,528 192,975 151,913 148,330 11.18%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 4,705 2,526 2,527 3,370 - - - -
Div Payout % 15.97% 8.69% 11.73% 20.55% - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 280,421 253,598 226,569 206,528 192,975 151,913 148,330 11.18%
NOSH 140,210 84,251 84,226 84,297 84,268 84,396 83,802 8.94%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 92.70% 93.51% 90.03% 65.27% 141.03% 31.68% 20.09% -
ROE 10.50% 11.46% 9.51% 7.94% 20.03% 4.37% 2.45% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 22.73 37.04 28.54 29.95 32.70 26.02 21.53 0.90%
EPS 21.01 34.51 25.59 19.46 45.86 7.87 4.33 30.08%
DPS 3.35 3.00 3.00 4.00 0.00 0.00 0.00 -
NAPS 2.00 3.01 2.69 2.45 2.29 1.80 1.77 2.05%
Adjusted Per Share Value based on latest NOSH - 84,297
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 16.22 15.88 12.23 12.85 14.02 11.17 9.18 9.94%
EPS 14.99 14.79 10.97 8.35 19.66 3.38 1.85 41.67%
DPS 2.39 1.29 1.29 1.71 0.00 0.00 0.00 -
NAPS 1.4268 1.2903 1.1528 1.0508 0.9818 0.7729 0.7547 11.18%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.21 0.73 0.54 0.43 0.64 0.55 0.39 -
P/RPS 5.32 1.97 1.89 1.44 1.96 2.11 1.81 19.66%
P/EPS 5.76 2.12 2.11 2.21 1.40 6.99 9.00 -7.16%
EY 17.36 47.27 47.39 45.25 71.65 14.30 11.11 7.71%
DY 2.77 4.11 5.56 9.30 0.00 0.00 0.00 -
P/NAPS 0.61 0.24 0.20 0.18 0.28 0.31 0.22 18.50%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 26/04/12 12/05/11 21/05/10 20/05/09 15/05/08 25/04/07 09/05/06 -
Price 1.35 1.02 0.52 0.51 0.74 0.57 0.42 -
P/RPS 5.94 2.75 1.82 1.70 2.26 2.19 1.95 20.37%
P/EPS 6.43 2.96 2.03 2.62 1.61 7.24 9.69 -6.60%
EY 15.56 33.83 49.21 38.16 61.97 13.80 10.32 7.07%
DY 2.48 2.94 5.77 7.84 0.00 0.00 0.00 -
P/NAPS 0.68 0.34 0.19 0.21 0.32 0.32 0.24 18.93%

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