[MHC] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[MHC] MHC PLANTATIONS BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 838.49%
YoY- 44.56%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 16,398 10,353 14,480 17,685 13,794 11,102 10,065 38.58%
PBT 1,268 935 2,970 3,017 457 729 750 42.05%
Tax -266 -300 -940 -652 -205 -209 -288 -5.17%
NP 1,002 635 2,030 2,365 252 520 462 67.79%
-
NP to SH 1,018 635 2,030 2,365 252 520 462 69.57%
-
Tax Rate 20.98% 32.09% 31.65% 21.61% 44.86% 28.67% 38.40% -
Total Cost 15,396 9,718 12,450 15,320 13,542 10,582 9,603 37.10%
-
Net Worth 110,175 109,855 109,404 107,500 104,579 105,268 105,690 2.81%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 110,175 109,855 109,404 107,500 104,579 105,268 105,690 2.81%
NOSH 64,430 63,500 63,239 63,235 62,999 63,414 63,287 1.20%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 6.11% 6.13% 14.02% 13.37% 1.83% 4.68% 4.59% -
ROE 0.92% 0.58% 1.86% 2.20% 0.24% 0.49% 0.44% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 25.45 16.30 22.90 27.97 21.90 17.51 15.90 36.95%
EPS 1.58 1.00 3.21 3.74 0.40 0.82 0.73 67.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.73 1.73 1.70 1.66 1.66 1.67 1.59%
Adjusted Per Share Value based on latest NOSH - 63,235
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 8.34 5.27 7.37 9.00 7.02 5.65 5.12 38.56%
EPS 0.52 0.32 1.03 1.20 0.13 0.26 0.24 67.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5606 0.5589 0.5566 0.547 0.5321 0.5356 0.5377 2.82%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.58 0.58 0.61 0.56 0.64 0.61 0.48 -
P/RPS 2.28 3.56 2.66 2.00 2.92 3.48 3.02 -17.13%
P/EPS 36.71 58.00 19.00 14.97 160.00 74.39 65.75 -32.26%
EY 2.72 1.72 5.26 6.68 0.63 1.34 1.52 47.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.35 0.33 0.39 0.37 0.29 11.21%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/08/03 22/05/03 27/02/03 21/11/02 21/08/02 22/05/02 26/02/02 -
Price 0.56 0.57 0.60 0.61 0.64 0.67 0.58 -
P/RPS 2.20 3.50 2.62 2.18 2.92 3.83 3.65 -28.71%
P/EPS 35.44 57.00 18.69 16.31 160.00 81.71 79.45 -41.70%
EY 2.82 1.75 5.35 6.13 0.63 1.22 1.26 71.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.35 0.36 0.39 0.40 0.35 -3.85%

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