[MHC] QoQ 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- -68.72%
YoY- 22.12%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 17,613 15,604 16,398 10,353 14,480 17,685 13,794 17.64%
PBT 2,979 2,657 1,268 935 2,970 3,017 457 247.76%
Tax -1,171 -425 -266 -300 -940 -652 -205 218.53%
NP 1,808 2,232 1,002 635 2,030 2,365 252 270.65%
-
NP to SH 1,808 2,232 1,018 635 2,030 2,365 252 270.65%
-
Tax Rate 39.31% 16.00% 20.98% 32.09% 31.65% 21.61% 44.86% -
Total Cost 15,805 13,372 15,396 9,718 12,450 15,320 13,542 10.82%
-
Net Worth 111,423 99,552 110,175 109,855 109,404 107,500 104,579 4.30%
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 111,423 99,552 110,175 109,855 109,404 107,500 104,579 4.30%
NOSH 70,077 63,409 64,430 63,500 63,239 63,235 62,999 7.33%
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 10.27% 14.30% 6.11% 6.13% 14.02% 13.37% 1.83% -
ROE 1.62% 2.24% 0.92% 0.58% 1.86% 2.20% 0.24% -
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 25.13 24.61 25.45 16.30 22.90 27.97 21.90 9.57%
EPS 2.58 3.52 1.58 1.00 3.21 3.74 0.40 245.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.57 1.71 1.73 1.73 1.70 1.66 -2.82%
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 8.96 7.94 8.34 5.27 7.37 9.00 7.02 17.61%
EPS 0.92 1.14 0.52 0.32 1.03 1.20 0.13 267.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5669 0.5065 0.5606 0.5589 0.5566 0.547 0.5321 4.30%
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 2.19 2.28 2.28 3.56 2.66 2.00 2.92 -17.40%
P/EPS 21.32 15.91 36.71 58.00 19.00 14.97 160.00 -73.81%
EY 4.69 6.29 2.72 1.72 5.26 6.68 0.63 279.86%
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 2.27 2.28 2.20 3.50 2.62 2.18 2.92 -15.41%
P/EPS 22.09 15.91 35.44 57.00 18.69 16.31 160.00 -73.19%
EY 4.53 6.29 2.82 1.75 5.35 6.13 0.63 271.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.33 0.33 0.35 0.36 0.39 -5.18%

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