[MHC] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 134.24%
YoY- 22.96%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 21,234 15,607 60,116 42,355 26,752 10,353 57,007 -48.26%
PBT 15,234 12,332 7,780 4,860 2,204 935 7,171 65.33%
Tax -1,400 -497 -2,497 -967 -566 -300 -1,960 -20.11%
NP 13,834 11,835 5,283 3,893 1,638 635 5,211 91.84%
-
NP to SH 13,834 11,835 5,283 3,893 1,662 635 5,211 91.84%
-
Tax Rate 9.19% 4.03% 32.10% 19.90% 25.68% 32.09% 27.33% -
Total Cost 7,400 3,772 54,833 38,462 25,114 9,718 51,796 -72.70%
-
Net Worth 122,828 120,736 109,544 99,382 109,730 109,855 108,738 8.46%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 122,828 120,736 109,544 99,382 109,730 109,855 108,738 8.46%
NOSH 70,187 70,195 70,220 63,300 64,169 63,500 63,219 7.22%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 65.15% 75.83% 8.79% 9.19% 6.12% 6.13% 9.14% -
ROE 11.26% 9.80% 4.82% 3.92% 1.51% 0.58% 4.79% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 30.25 22.23 85.61 66.91 41.69 16.30 90.17 -51.75%
EPS 19.71 16.86 7.53 6.15 2.59 1.00 8.24 78.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.72 1.56 1.57 1.71 1.73 1.72 1.16%
Adjusted Per Share Value based on latest NOSH - 63,409
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 10.80 7.94 30.59 21.55 13.61 5.27 29.00 -48.26%
EPS 7.04 6.02 2.69 1.98 0.85 0.32 2.65 91.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6249 0.6143 0.5574 0.5056 0.5583 0.5589 0.5533 8.45%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.53 0.58 0.55 0.56 0.58 0.58 0.61 -
P/RPS 1.75 2.61 0.64 0.84 1.39 3.56 0.68 87.90%
P/EPS 2.69 3.44 7.31 9.11 22.39 58.00 7.40 -49.09%
EY 37.19 29.07 13.68 10.98 4.47 1.72 13.51 96.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.35 0.36 0.34 0.34 0.35 -9.77%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 27/05/04 25/03/04 21/11/03 21/08/03 22/05/03 27/02/03 -
Price 0.52 0.53 0.57 0.56 0.56 0.57 0.60 -
P/RPS 1.72 2.38 0.67 0.84 1.34 3.50 0.67 87.59%
P/EPS 2.64 3.14 7.58 9.11 21.62 57.00 7.28 -49.17%
EY 37.90 31.81 13.20 10.98 4.63 1.75 13.74 96.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.37 0.36 0.33 0.33 0.35 -9.77%

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