[MHC] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 4.91%
YoY- 31.39%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 72,459 31,871 31,205 24,042 25,249 27,554 21,962 21.99%
PBT 18,846 34,008 33,814 24,141 19,199 41,231 9,279 12.52%
Tax -2,798 -4,463 -4,634 -2,497 -2,719 -2,371 -2,321 3.16%
NP 16,048 29,545 29,180 21,644 16,480 38,860 6,958 14.93%
-
NP to SH 13,977 29,456 29,072 21,553 16,404 38,644 6,640 13.19%
-
Tax Rate 14.85% 13.12% 13.70% 10.34% 14.16% 5.75% 25.01% -
Total Cost 56,411 2,326 2,025 2,398 8,769 -11,306 15,004 24.67%
-
Net Worth 423,120 280,421 253,598 226,569 206,528 192,975 151,913 18.59%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 7,578 4,705 2,526 2,527 3,370 - - -
Div Payout % 54.22% 15.97% 8.69% 11.73% 20.55% - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 423,120 280,421 253,598 226,569 206,528 192,975 151,913 18.59%
NOSH 196,544 140,210 84,251 84,226 84,297 84,268 84,396 15.11%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 22.15% 92.70% 93.51% 90.03% 65.27% 141.03% 31.68% -
ROE 3.30% 10.50% 11.46% 9.51% 7.94% 20.03% 4.37% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 36.82 22.73 37.04 28.54 29.95 32.70 26.02 5.95%
EPS 7.10 21.01 34.51 25.59 19.46 45.86 7.87 -1.69%
DPS 3.85 3.35 3.00 3.00 4.00 0.00 0.00 -
NAPS 2.15 2.00 3.01 2.69 2.45 2.29 1.80 3.00%
Adjusted Per Share Value based on latest NOSH - 84,226
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 36.87 16.22 15.88 12.23 12.85 14.02 11.17 21.99%
EPS 7.11 14.99 14.79 10.97 8.35 19.66 3.38 13.18%
DPS 3.86 2.39 1.29 1.29 1.71 0.00 0.00 -
NAPS 2.1528 1.4268 1.2903 1.1528 1.0508 0.9818 0.7729 18.59%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.03 1.21 0.73 0.54 0.43 0.64 0.55 -
P/RPS 2.80 5.32 1.97 1.89 1.44 1.96 2.11 4.82%
P/EPS 14.50 5.76 2.12 2.11 2.21 1.40 6.99 12.91%
EY 6.90 17.36 47.27 47.39 45.25 71.65 14.30 -11.42%
DY 3.74 2.77 4.11 5.56 9.30 0.00 0.00 -
P/NAPS 0.48 0.61 0.24 0.20 0.18 0.28 0.31 7.55%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 26/04/13 26/04/12 12/05/11 21/05/10 20/05/09 15/05/08 25/04/07 -
Price 1.03 1.35 1.02 0.52 0.51 0.74 0.57 -
P/RPS 2.80 5.94 2.75 1.82 1.70 2.26 2.19 4.17%
P/EPS 14.50 6.43 2.96 2.03 2.62 1.61 7.24 12.26%
EY 6.90 15.56 33.83 49.21 38.16 61.97 13.80 -10.90%
DY 3.74 2.48 2.94 5.77 7.84 0.00 0.00 -
P/NAPS 0.48 0.68 0.34 0.19 0.21 0.32 0.32 6.98%

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