[MHC] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 163.5%
YoY- 104.52%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 53,504 41,412 57,007 56,664 49,782 44,408 33,207 37.55%
PBT 4,408 3,740 7,171 5,601 2,372 2,916 3,075 27.21%
Tax -1,132 -1,200 -1,960 -1,380 -770 -836 -1,063 4.29%
NP 3,276 2,540 5,211 4,221 1,602 2,080 2,012 38.52%
-
NP to SH 3,324 2,540 5,211 4,221 1,602 2,080 2,012 39.87%
-
Tax Rate 25.68% 32.09% 27.33% 24.64% 32.46% 28.67% 34.57% -
Total Cost 50,228 38,872 51,796 52,442 48,180 42,328 31,195 37.49%
-
Net Worth 109,730 109,855 108,738 107,610 104,697 105,268 105,661 2.55%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 109,730 109,855 108,738 107,610 104,697 105,268 105,661 2.55%
NOSH 64,169 63,500 63,219 63,300 63,070 63,414 63,270 0.94%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 6.12% 6.13% 9.14% 7.45% 3.22% 4.68% 6.06% -
ROE 3.03% 2.31% 4.79% 3.92% 1.53% 1.98% 1.90% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 83.38 65.22 90.17 89.52 78.93 70.03 52.48 36.27%
EPS 5.18 4.00 8.24 6.68 2.54 3.28 3.18 38.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.73 1.72 1.70 1.66 1.66 1.67 1.59%
Adjusted Per Share Value based on latest NOSH - 63,235
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 27.22 21.07 29.00 28.83 25.33 22.59 16.90 37.52%
EPS 1.69 1.29 2.65 2.15 0.82 1.06 1.02 40.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5583 0.5589 0.5533 0.5475 0.5327 0.5356 0.5376 2.55%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.58 0.58 0.61 0.56 0.64 0.61 0.48 -
P/RPS 0.70 0.89 0.68 0.63 0.81 0.87 0.91 -16.08%
P/EPS 11.20 14.50 7.40 8.40 25.20 18.60 15.09 -18.06%
EY 8.93 6.90 13.51 11.91 3.97 5.38 6.63 22.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.35 0.33 0.39 0.37 0.29 11.21%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/08/03 22/05/03 27/02/03 21/11/02 21/08/02 22/05/02 26/02/02 -
Price 0.56 0.57 0.60 0.61 0.64 0.67 0.58 -
P/RPS 0.67 0.87 0.67 0.68 0.81 0.96 1.11 -28.64%
P/EPS 10.81 14.25 7.28 9.15 25.20 20.43 18.24 -29.51%
EY 9.25 7.02 13.74 10.93 3.97 4.90 5.48 41.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.35 0.36 0.39 0.40 0.35 -3.85%

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