[MHC] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -24.89%
YoY- 300.39%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 17,894 16,204 31,868 35,886 42,468 62,428 60,116 -55.45%
PBT 6,420 6,188 20,024 23,440 30,468 49,328 7,780 -12.03%
Tax -1,616 -1,584 -2,933 -2,657 -2,800 -1,988 -2,497 -25.20%
NP 4,804 4,604 17,091 20,782 27,668 47,340 5,283 -6.14%
-
NP to SH 4,804 4,604 17,091 20,782 27,668 47,340 5,283 -6.14%
-
Tax Rate 25.17% 25.60% 14.65% 11.34% 9.19% 4.03% 32.10% -
Total Cost 13,090 11,600 14,777 15,104 14,800 15,088 54,833 -61.55%
-
Net Worth 70,180 70,124 127,056 123,516 122,828 120,736 109,544 -25.70%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 70,180 70,124 127,056 123,516 122,828 120,736 109,544 -25.70%
NOSH 70,180 70,124 70,196 70,180 70,187 70,195 70,220 -0.03%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 26.85% 28.41% 53.63% 57.91% 65.15% 75.83% 8.79% -
ROE 6.85% 6.57% 13.45% 16.83% 22.53% 39.21% 4.82% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 25.50 23.11 45.40 51.14 60.51 88.93 85.61 -55.43%
EPS 5.54 5.48 20.29 29.61 39.42 67.44 7.53 -18.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.81 1.76 1.75 1.72 1.56 -25.67%
Adjusted Per Share Value based on latest NOSH - 70,117
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.10 8.24 16.21 18.26 21.61 31.76 30.59 -55.46%
EPS 2.44 2.34 8.70 10.57 14.08 24.09 2.69 -6.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3571 0.3568 0.6465 0.6284 0.6249 0.6143 0.5574 -25.70%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.53 0.48 0.52 0.52 0.53 0.58 0.55 -
P/RPS 2.08 2.08 1.15 1.02 0.88 0.65 0.64 119.56%
P/EPS 7.74 7.31 2.14 1.76 1.34 0.86 7.31 3.88%
EY 12.92 13.68 46.82 56.95 74.38 116.28 13.68 -3.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.48 0.29 0.30 0.30 0.34 0.35 31.90%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 27/05/05 25/02/05 30/11/04 19/08/04 27/05/04 25/03/04 -
Price 0.64 0.49 0.47 0.53 0.52 0.53 0.57 -
P/RPS 2.51 2.12 1.04 1.04 0.86 0.60 0.67 141.40%
P/EPS 9.35 7.46 1.93 1.79 1.32 0.79 7.58 15.03%
EY 10.70 13.40 51.80 55.87 75.81 127.25 13.20 -13.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.49 0.26 0.30 0.30 0.31 0.37 44.14%

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