[MHC] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 124.02%
YoY- 1763.78%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 31,868 26,915 21,234 15,607 60,116 42,355 26,752 12.31%
PBT 20,024 17,580 15,234 12,332 7,780 4,860 2,204 332.50%
Tax -2,933 -1,993 -1,400 -497 -2,497 -967 -566 197.96%
NP 17,091 15,587 13,834 11,835 5,283 3,893 1,638 374.11%
-
NP to SH 17,091 15,587 13,834 11,835 5,283 3,893 1,662 369.55%
-
Tax Rate 14.65% 11.34% 9.19% 4.03% 32.10% 19.90% 25.68% -
Total Cost 14,777 11,328 7,400 3,772 54,833 38,462 25,114 -29.66%
-
Net Worth 127,056 123,516 122,828 120,736 109,544 99,382 109,730 10.21%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 127,056 123,516 122,828 120,736 109,544 99,382 109,730 10.21%
NOSH 70,196 70,180 70,187 70,195 70,220 63,300 64,169 6.13%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 53.63% 57.91% 65.15% 75.83% 8.79% 9.19% 6.12% -
ROE 13.45% 12.62% 11.26% 9.80% 4.82% 3.92% 1.51% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 45.40 38.35 30.25 22.23 85.61 66.91 41.69 5.82%
EPS 20.29 22.21 19.71 16.86 7.53 6.15 2.59 291.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.76 1.75 1.72 1.56 1.57 1.71 3.84%
Adjusted Per Share Value based on latest NOSH - 70,195
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 16.21 13.69 10.80 7.94 30.59 21.55 13.61 12.30%
EPS 8.70 7.93 7.04 6.02 2.69 1.98 0.85 368.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6465 0.6284 0.6249 0.6143 0.5574 0.5056 0.5583 10.22%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.52 0.52 0.53 0.58 0.55 0.56 0.58 -
P/RPS 1.15 1.36 1.75 2.61 0.64 0.84 1.39 -11.81%
P/EPS 2.14 2.34 2.69 3.44 7.31 9.11 22.39 -78.94%
EY 46.82 42.71 37.19 29.07 13.68 10.98 4.47 375.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.30 0.34 0.35 0.36 0.34 -10.01%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 19/08/04 27/05/04 25/03/04 21/11/03 21/08/03 -
Price 0.47 0.53 0.52 0.53 0.57 0.56 0.56 -
P/RPS 1.04 1.38 1.72 2.38 0.67 0.84 1.34 -15.48%
P/EPS 1.93 2.39 2.64 3.14 7.58 9.11 21.62 -79.87%
EY 51.80 41.91 37.90 31.81 13.20 10.98 4.63 396.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.30 0.31 0.37 0.36 0.33 -14.63%

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