[MHC] QoQ Cumulative 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- 35.71%
YoY- 1.38%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 26,915 21,234 15,607 60,116 42,355 26,752 10,353 88.73%
PBT 17,580 15,234 12,332 7,780 4,860 2,204 935 603.31%
Tax -1,993 -1,400 -497 -2,497 -967 -566 -300 252.17%
NP 15,587 13,834 11,835 5,283 3,893 1,638 635 739.70%
-
NP to SH 15,587 13,834 11,835 5,283 3,893 1,662 635 739.70%
-
Tax Rate 11.34% 9.19% 4.03% 32.10% 19.90% 25.68% 32.09% -
Total Cost 11,328 7,400 3,772 54,833 38,462 25,114 9,718 10.72%
-
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 12.62% 11.26% 9.80% 4.82% 3.92% 1.51% 0.58% -
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 38.35 30.25 22.23 85.61 66.91 41.69 16.30 76.62%
EPS 22.21 19.71 16.86 7.53 6.15 2.59 1.00 685.68%
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 13.69 10.80 7.94 30.59 21.55 13.61 5.27 88.64%
EPS 7.93 7.04 6.02 2.69 1.98 0.85 0.32 745.03%
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 1.36 1.75 2.61 0.64 0.84 1.39 3.56 -47.25%
P/EPS 2.34 2.69 3.44 7.31 9.11 22.39 58.00 -88.16%
EY 42.71 37.19 29.07 13.68 10.98 4.47 1.72 746.17%
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 1.38 1.72 2.38 0.67 0.84 1.34 3.50 -46.13%
P/EPS 2.39 2.64 3.14 7.58 9.11 21.62 57.00 -87.86%
EY 41.91 37.90 31.81 13.20 10.98 4.63 1.75 726.05%
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