[MHC] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 161.73%
YoY- 107.49%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 15,607 60,116 42,355 26,752 10,353 57,007 42,498 -48.68%
PBT 12,332 7,780 4,860 2,204 935 7,171 4,201 104.88%
Tax -497 -2,497 -967 -566 -300 -1,960 -1,035 -38.65%
NP 11,835 5,283 3,893 1,638 635 5,211 3,166 140.67%
-
NP to SH 11,835 5,283 3,893 1,662 635 5,211 3,166 140.67%
-
Tax Rate 4.03% 32.10% 19.90% 25.68% 32.09% 27.33% 24.64% -
Total Cost 3,772 54,833 38,462 25,114 9,718 51,796 39,332 -79.01%
-
Net Worth 120,736 109,544 99,382 109,730 109,855 108,738 107,610 7.96%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 120,736 109,544 99,382 109,730 109,855 108,738 107,610 7.96%
NOSH 70,195 70,220 63,300 64,169 63,500 63,219 63,300 7.12%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 75.83% 8.79% 9.19% 6.12% 6.13% 9.14% 7.45% -
ROE 9.80% 4.82% 3.92% 1.51% 0.58% 4.79% 2.94% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 22.23 85.61 66.91 41.69 16.30 90.17 67.14 -52.10%
EPS 16.86 7.53 6.15 2.59 1.00 8.24 5.01 124.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.56 1.57 1.71 1.73 1.72 1.70 0.78%
Adjusted Per Share Value based on latest NOSH - 64,430
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 7.94 30.59 21.55 13.61 5.27 29.00 21.62 -48.68%
EPS 6.02 2.69 1.98 0.85 0.32 2.65 1.61 140.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6143 0.5574 0.5056 0.5583 0.5589 0.5533 0.5475 7.96%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.58 0.55 0.56 0.58 0.58 0.61 0.56 -
P/RPS 2.61 0.64 0.84 1.39 3.56 0.68 0.83 114.48%
P/EPS 3.44 7.31 9.11 22.39 58.00 7.40 11.20 -54.44%
EY 29.07 13.68 10.98 4.47 1.72 13.51 8.93 119.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.36 0.34 0.34 0.35 0.33 2.00%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 25/03/04 21/11/03 21/08/03 22/05/03 27/02/03 21/11/02 -
Price 0.53 0.57 0.56 0.56 0.57 0.60 0.61 -
P/RPS 2.38 0.67 0.84 1.34 3.50 0.67 0.91 89.71%
P/EPS 3.14 7.58 9.11 21.62 57.00 7.28 12.20 -59.50%
EY 31.81 13.20 10.98 4.63 1.75 13.74 8.20 146.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.36 0.33 0.33 0.35 0.36 -9.47%

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