[MHC] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -73.06%
YoY- -90.27%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 18,550 18,596 17,894 16,204 31,868 35,886 42,468 -42.34%
PBT 5,502 6,574 6,420 6,188 20,024 23,440 30,468 -67.95%
Tax -1,498 -1,540 -1,616 -1,584 -2,933 -2,657 -2,800 -34.02%
NP 4,004 5,034 4,804 4,604 17,091 20,782 27,668 -72.33%
-
NP to SH 3,926 4,825 4,804 4,604 17,091 20,782 27,668 -72.69%
-
Tax Rate 27.23% 23.43% 25.17% 25.60% 14.65% 11.34% 9.19% -
Total Cost 14,546 13,561 13,090 11,600 14,777 15,104 14,800 -1.14%
-
Net Worth 145,608 70,135 70,180 70,124 127,056 123,516 122,828 11.97%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 145,608 70,135 70,180 70,124 127,056 123,516 122,828 11.97%
NOSH 84,166 70,135 70,180 70,124 70,196 70,180 70,187 12.83%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 21.58% 27.07% 26.85% 28.41% 53.63% 57.91% 65.15% -
ROE 2.70% 6.88% 6.85% 6.57% 13.45% 16.83% 22.53% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 22.04 26.51 25.50 23.11 45.40 51.14 60.51 -48.90%
EPS 4.66 5.73 5.54 5.48 20.29 29.61 39.42 -75.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.00 1.00 1.00 1.81 1.76 1.75 -0.76%
Adjusted Per Share Value based on latest NOSH - 70,124
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 9.44 9.46 9.10 8.24 16.21 18.26 21.61 -42.34%
EPS 2.00 2.46 2.44 2.34 8.70 10.57 14.08 -72.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7408 0.3568 0.3571 0.3568 0.6465 0.6284 0.6249 11.97%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.37 0.54 0.53 0.48 0.52 0.52 0.53 -
P/RPS 1.68 2.04 2.08 2.08 1.15 1.02 0.88 53.71%
P/EPS 7.93 7.85 7.74 7.31 2.14 1.76 1.34 226.11%
EY 12.61 12.74 12.92 13.68 46.82 56.95 74.38 -69.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.54 0.53 0.48 0.29 0.30 0.30 -21.11%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 28/11/05 30/08/05 27/05/05 25/02/05 30/11/04 19/08/04 -
Price 0.38 0.39 0.64 0.49 0.47 0.53 0.52 -
P/RPS 1.72 1.47 2.51 2.12 1.04 1.04 0.86 58.53%
P/EPS 8.15 5.67 9.35 7.46 1.93 1.79 1.32 235.44%
EY 12.28 17.64 10.70 13.40 51.80 55.87 75.81 -70.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.39 0.64 0.49 0.26 0.30 0.30 -18.63%

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