[MHC] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -87.81%
YoY- 22.12%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 60,116 42,355 26,752 10,353 57,007 42,498 24,891 79.72%
PBT 7,780 4,860 2,204 935 7,171 4,201 1,186 249.22%
Tax -2,497 -967 -566 -300 -1,960 -1,035 -385 246.59%
NP 5,283 3,893 1,638 635 5,211 3,166 801 250.48%
-
NP to SH 5,283 3,893 1,662 635 5,211 3,166 801 250.48%
-
Tax Rate 32.10% 19.90% 25.68% 32.09% 27.33% 24.64% 32.46% -
Total Cost 54,833 38,462 25,114 9,718 51,796 39,332 24,090 72.77%
-
Net Worth 109,544 99,382 109,730 109,855 108,738 107,610 104,697 3.05%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 109,544 99,382 109,730 109,855 108,738 107,610 104,697 3.05%
NOSH 70,220 63,300 64,169 63,500 63,219 63,300 63,070 7.40%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 8.79% 9.19% 6.12% 6.13% 9.14% 7.45% 3.22% -
ROE 4.82% 3.92% 1.51% 0.58% 4.79% 2.94% 0.77% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 85.61 66.91 41.69 16.30 90.17 67.14 39.47 67.32%
EPS 7.53 6.15 2.59 1.00 8.24 5.01 1.27 226.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.57 1.71 1.73 1.72 1.70 1.66 -4.04%
Adjusted Per Share Value based on latest NOSH - 63,500
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 30.59 21.55 13.61 5.27 29.00 21.62 12.66 79.77%
EPS 2.69 1.98 0.85 0.32 2.65 1.61 0.41 249.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5574 0.5056 0.5583 0.5589 0.5533 0.5475 0.5327 3.05%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.55 0.56 0.58 0.58 0.61 0.56 0.64 -
P/RPS 0.64 0.84 1.39 3.56 0.68 0.83 1.62 -46.06%
P/EPS 7.31 9.11 22.39 58.00 7.40 11.20 50.39 -72.29%
EY 13.68 10.98 4.47 1.72 13.51 8.93 1.98 261.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.34 0.34 0.35 0.33 0.39 -6.94%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/03/04 21/11/03 21/08/03 22/05/03 27/02/03 21/11/02 21/08/02 -
Price 0.57 0.56 0.56 0.57 0.60 0.61 0.64 -
P/RPS 0.67 0.84 1.34 3.50 0.67 0.91 1.62 -44.40%
P/EPS 7.58 9.11 21.62 57.00 7.28 12.20 50.39 -71.61%
EY 13.20 10.98 4.63 1.75 13.74 8.20 1.98 252.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.33 0.33 0.35 0.36 0.39 -3.43%

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