[MHC] QoQ Annualized 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- 1.78%
YoY- 1.38%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 35,886 42,468 62,428 60,116 56,473 53,504 41,412 -9.08%
PBT 23,440 30,468 49,328 7,780 6,480 4,408 3,740 238.79%
Tax -2,657 -2,800 -1,988 -2,497 -1,289 -1,132 -1,200 69.63%
NP 20,782 27,668 47,340 5,283 5,190 3,276 2,540 304.48%
-
NP to SH 20,782 27,668 47,340 5,283 5,190 3,324 2,540 304.48%
-
Tax Rate 11.34% 9.19% 4.03% 32.10% 19.89% 25.68% 32.09% -
Total Cost 15,104 14,800 15,088 54,833 51,282 50,228 38,872 -46.66%
-
Net Worth 123,516 122,828 120,736 109,544 99,382 109,730 109,855 8.10%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 123,516 122,828 120,736 109,544 99,382 109,730 109,855 8.10%
NOSH 70,180 70,187 70,195 70,220 63,300 64,169 63,500 6.87%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 57.91% 65.15% 75.83% 8.79% 9.19% 6.12% 6.13% -
ROE 16.83% 22.53% 39.21% 4.82% 5.22% 3.03% 2.31% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 51.14 60.51 88.93 85.61 89.21 83.38 65.22 -14.92%
EPS 29.61 39.42 67.44 7.53 8.20 5.18 4.00 278.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.75 1.72 1.56 1.57 1.71 1.73 1.14%
Adjusted Per Share Value based on latest NOSH - 70,077
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 18.26 21.61 31.76 30.59 28.73 27.22 21.07 -9.07%
EPS 10.57 14.08 24.09 2.69 2.64 1.69 1.29 304.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6284 0.6249 0.6143 0.5574 0.5056 0.5583 0.5589 8.10%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.52 0.53 0.58 0.55 0.56 0.58 0.58 -
P/RPS 1.02 0.88 0.65 0.64 0.63 0.70 0.89 9.48%
P/EPS 1.76 1.34 0.86 7.31 6.83 11.20 14.50 -75.39%
EY 56.95 74.38 116.28 13.68 14.64 8.93 6.90 306.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.34 0.35 0.36 0.34 0.34 -7.98%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 19/08/04 27/05/04 25/03/04 21/11/03 21/08/03 22/05/03 -
Price 0.53 0.52 0.53 0.57 0.56 0.56 0.57 -
P/RPS 1.04 0.86 0.60 0.67 0.63 0.67 0.87 12.59%
P/EPS 1.79 1.32 0.79 7.58 6.83 10.81 14.25 -74.82%
EY 55.87 75.81 127.25 13.20 14.64 9.25 7.02 297.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.31 0.37 0.36 0.33 0.33 -6.14%

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