[MHC] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 56.16%
YoY- 22.96%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 42,468 62,428 60,116 56,473 53,504 41,412 57,007 -17.83%
PBT 30,468 49,328 7,780 6,480 4,408 3,740 7,171 162.55%
Tax -2,800 -1,988 -2,497 -1,289 -1,132 -1,200 -1,960 26.87%
NP 27,668 47,340 5,283 5,190 3,276 2,540 5,211 204.65%
-
NP to SH 27,668 47,340 5,283 5,190 3,324 2,540 5,211 204.65%
-
Tax Rate 9.19% 4.03% 32.10% 19.89% 25.68% 32.09% 27.33% -
Total Cost 14,800 15,088 54,833 51,282 50,228 38,872 51,796 -56.65%
-
Net Worth 122,828 120,736 109,544 99,382 109,730 109,855 108,738 8.46%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 122,828 120,736 109,544 99,382 109,730 109,855 108,738 8.46%
NOSH 70,187 70,195 70,220 63,300 64,169 63,500 63,219 7.22%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 65.15% 75.83% 8.79% 9.19% 6.12% 6.13% 9.14% -
ROE 22.53% 39.21% 4.82% 5.22% 3.03% 2.31% 4.79% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 60.51 88.93 85.61 89.21 83.38 65.22 90.17 -23.36%
EPS 39.42 67.44 7.53 8.20 5.18 4.00 8.24 184.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.72 1.56 1.57 1.71 1.73 1.72 1.16%
Adjusted Per Share Value based on latest NOSH - 63,409
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 21.61 31.76 30.59 28.73 27.22 21.07 29.00 -17.82%
EPS 14.08 24.09 2.69 2.64 1.69 1.29 2.65 204.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6249 0.6143 0.5574 0.5056 0.5583 0.5589 0.5533 8.45%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.53 0.58 0.55 0.56 0.58 0.58 0.61 -
P/RPS 0.88 0.65 0.64 0.63 0.70 0.89 0.68 18.77%
P/EPS 1.34 0.86 7.31 6.83 11.20 14.50 7.40 -68.02%
EY 74.38 116.28 13.68 14.64 8.93 6.90 13.51 212.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.35 0.36 0.34 0.34 0.35 -9.77%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 27/05/04 25/03/04 21/11/03 21/08/03 22/05/03 27/02/03 -
Price 0.52 0.53 0.57 0.56 0.56 0.57 0.60 -
P/RPS 0.86 0.60 0.67 0.63 0.67 0.87 0.67 18.12%
P/EPS 1.32 0.79 7.58 6.83 10.81 14.25 7.28 -67.99%
EY 75.81 127.25 13.20 14.64 9.25 7.02 13.74 212.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.37 0.36 0.33 0.33 0.35 -9.77%

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