[MHC] QoQ Cumulative 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- 54.04%
YoY- 354.29%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 10,353 57,007 42,498 24,891 11,102 33,207 23,072 -41.41%
PBT 935 7,171 4,201 1,186 729 3,075 2,325 -45.54%
Tax -300 -1,960 -1,035 -385 -209 -1,063 -777 -47.00%
NP 635 5,211 3,166 801 520 2,012 1,548 -44.82%
-
NP to SH 635 5,211 3,166 801 520 2,012 1,548 -44.82%
-
Tax Rate 32.09% 27.33% 24.64% 32.46% 28.67% 34.57% 33.42% -
Total Cost 9,718 51,796 39,332 24,090 10,582 31,195 21,524 -41.17%
-
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 0.58% 4.79% 2.94% 0.77% 0.49% 1.90% 1.48% -
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 16.30 90.17 67.14 39.47 17.51 52.48 36.52 -41.62%
EPS 1.00 8.24 5.01 1.27 0.82 3.18 2.45 -45.00%
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 5.27 29.00 21.62 12.66 5.65 16.90 11.74 -41.40%
EPS 0.32 2.65 1.61 0.41 0.26 1.02 0.79 -45.28%
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 3.56 0.68 0.83 1.62 3.48 0.91 1.12 116.33%
P/EPS 58.00 7.40 11.20 50.39 74.39 15.09 16.73 129.23%
EY 1.72 13.51 8.93 1.98 1.34 6.63 5.98 -56.46%
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 3.50 0.67 0.91 1.62 3.83 1.11 1.29 94.64%
P/EPS 57.00 7.28 12.20 50.39 81.71 18.24 19.18 106.84%
EY 1.75 13.74 8.20 1.98 1.22 5.48 5.21 -51.71%
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