[MHC] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
25-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -19.0%
YoY- -10.94%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 5,388 4,001 4,432 17,613 14,480 10,065 7,910 -6.19%
PBT 2,604 503 2,340 2,979 2,970 750 614 27.21%
Tax -230 -111 -643 -1,171 -940 -288 -240 -0.70%
NP 2,374 392 1,697 1,808 2,030 462 374 36.05%
-
NP to SH 2,254 473 1,697 1,808 2,030 462 374 34.88%
-
Tax Rate 8.83% 22.07% 27.48% 39.31% 31.65% 38.40% 39.09% -
Total Cost 3,014 3,609 2,735 15,805 12,450 9,603 7,536 -14.15%
-
Net Worth 149,705 130,074 124,820 111,423 109,404 105,690 91,546 8.53%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - 2,791 -
Div Payout % - - - - - - 746.27% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 149,705 130,074 124,820 111,423 109,404 105,690 91,546 8.53%
NOSH 84,104 84,464 70,123 70,077 63,239 63,287 55,820 7.06%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 44.06% 9.80% 38.29% 10.27% 14.02% 4.59% 4.73% -
ROE 1.51% 0.36% 1.36% 1.62% 1.86% 0.44% 0.41% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.41 4.74 6.32 25.13 22.90 15.90 14.17 -12.37%
EPS 2.68 0.56 2.42 2.58 3.21 0.73 0.67 25.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.78 1.54 1.78 1.59 1.73 1.67 1.64 1.37%
Adjusted Per Share Value based on latest NOSH - 70,077
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 2.74 2.04 2.25 8.96 7.37 5.12 4.02 -6.18%
EPS 1.15 0.24 0.86 0.92 1.03 0.24 0.19 34.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.42 -
NAPS 0.7617 0.6618 0.6351 0.5669 0.5566 0.5377 0.4658 8.53%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.40 0.37 0.52 0.55 0.61 0.48 0.39 -
P/RPS 6.24 7.81 8.23 2.19 2.66 3.02 2.75 14.62%
P/EPS 14.93 66.07 21.49 21.32 19.00 65.75 58.21 -20.28%
EY 6.70 1.51 4.65 4.69 5.26 1.52 1.72 25.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.82 -
P/NAPS 0.22 0.24 0.29 0.35 0.35 0.29 0.24 -1.43%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 22/02/06 25/02/05 25/03/04 27/02/03 26/02/02 04/04/01 -
Price 0.54 0.38 0.47 0.57 0.60 0.58 0.33 -
P/RPS 8.43 8.02 7.44 2.27 2.62 3.65 2.33 23.88%
P/EPS 20.15 67.86 19.42 22.09 18.69 79.45 49.25 -13.83%
EY 4.96 1.47 5.15 4.53 5.35 1.26 2.03 16.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 15.15 -
P/NAPS 0.30 0.25 0.26 0.36 0.35 0.35 0.20 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