[MHC] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 60.31%
YoY- 303.97%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 15,607 17,613 15,604 16,398 10,353 14,480 17,685 -7.98%
PBT 12,332 2,979 2,657 1,268 935 2,970 3,017 155.42%
Tax -497 -1,171 -425 -266 -300 -940 -652 -16.54%
NP 11,835 1,808 2,232 1,002 635 2,030 2,365 192.28%
-
NP to SH 11,835 1,808 2,232 1,018 635 2,030 2,365 192.28%
-
Tax Rate 4.03% 39.31% 16.00% 20.98% 32.09% 31.65% 21.61% -
Total Cost 3,772 15,805 13,372 15,396 9,718 12,450 15,320 -60.68%
-
Net Worth 120,736 111,423 99,552 110,175 109,855 109,404 107,500 8.04%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 120,736 111,423 99,552 110,175 109,855 109,404 107,500 8.04%
NOSH 70,195 70,077 63,409 64,430 63,500 63,239 63,235 7.20%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 75.83% 10.27% 14.30% 6.11% 6.13% 14.02% 13.37% -
ROE 9.80% 1.62% 2.24% 0.92% 0.58% 1.86% 2.20% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 22.23 25.13 24.61 25.45 16.30 22.90 27.97 -14.18%
EPS 16.86 2.58 3.52 1.58 1.00 3.21 3.74 172.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.59 1.57 1.71 1.73 1.73 1.70 0.78%
Adjusted Per Share Value based on latest NOSH - 64,430
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 7.94 8.96 7.94 8.34 5.27 7.37 9.00 -8.00%
EPS 6.02 0.92 1.14 0.52 0.32 1.03 1.20 192.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6143 0.5669 0.5065 0.5606 0.5589 0.5566 0.547 8.03%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.58 0.55 0.56 0.58 0.58 0.61 0.56 -
P/RPS 2.61 2.19 2.28 2.28 3.56 2.66 2.00 19.39%
P/EPS 3.44 21.32 15.91 36.71 58.00 19.00 14.97 -62.44%
EY 29.07 4.69 6.29 2.72 1.72 5.26 6.68 166.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.36 0.34 0.34 0.35 0.33 2.00%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 25/03/04 21/11/03 21/08/03 22/05/03 27/02/03 21/11/02 -
Price 0.53 0.57 0.56 0.56 0.57 0.60 0.61 -
P/RPS 2.38 2.27 2.28 2.20 3.50 2.62 2.18 6.02%
P/EPS 3.14 22.09 15.91 35.44 57.00 18.69 16.31 -66.62%
EY 31.81 4.53 6.29 2.82 1.75 5.35 6.13 199.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.36 0.33 0.33 0.35 0.36 -9.47%

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