[MHC] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
21-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -22.98%
YoY- 354.29%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 41,412 57,007 56,664 49,782 44,408 33,207 30,762 21.94%
PBT 3,740 7,171 5,601 2,372 2,916 3,075 3,100 13.34%
Tax -1,200 -1,960 -1,380 -770 -836 -1,063 -1,036 10.30%
NP 2,540 5,211 4,221 1,602 2,080 2,012 2,064 14.85%
-
NP to SH 2,540 5,211 4,221 1,602 2,080 2,012 2,064 14.85%
-
Tax Rate 32.09% 27.33% 24.64% 32.46% 28.67% 34.57% 33.42% -
Total Cost 38,872 51,796 52,442 48,180 42,328 31,195 28,698 22.44%
-
Net Worth 109,855 108,738 107,610 104,697 105,268 105,661 104,884 3.13%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 109,855 108,738 107,610 104,697 105,268 105,661 104,884 3.13%
NOSH 63,500 63,219 63,300 63,070 63,414 63,270 63,183 0.33%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 6.13% 9.14% 7.45% 3.22% 4.68% 6.06% 6.71% -
ROE 2.31% 4.79% 3.92% 1.53% 1.98% 1.90% 1.97% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 65.22 90.17 89.52 78.93 70.03 52.48 48.69 21.53%
EPS 4.00 8.24 6.68 2.54 3.28 3.18 3.27 14.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.72 1.70 1.66 1.66 1.67 1.66 2.79%
Adjusted Per Share Value based on latest NOSH - 62,999
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 21.07 29.00 28.83 25.33 22.59 16.90 15.65 21.94%
EPS 1.29 2.65 2.15 0.82 1.06 1.02 1.05 14.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5589 0.5533 0.5475 0.5327 0.5356 0.5376 0.5336 3.13%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.58 0.61 0.56 0.64 0.61 0.48 0.41 -
P/RPS 0.89 0.68 0.63 0.81 0.87 0.91 0.84 3.93%
P/EPS 14.50 7.40 8.40 25.20 18.60 15.09 12.55 10.11%
EY 6.90 13.51 11.91 3.97 5.38 6.63 7.97 -9.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.33 0.39 0.37 0.29 0.25 22.77%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 22/05/03 27/02/03 21/11/02 21/08/02 22/05/02 26/02/02 21/11/01 -
Price 0.57 0.60 0.61 0.64 0.67 0.58 0.47 -
P/RPS 0.87 0.67 0.68 0.81 0.96 1.11 0.97 -7.00%
P/EPS 14.25 7.28 9.15 25.20 20.43 18.24 14.39 -0.65%
EY 7.02 13.74 10.93 3.97 4.90 5.48 6.95 0.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.36 0.39 0.40 0.35 0.28 11.58%

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