[MHC] QoQ 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- -19.0%
YoY- -10.94%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 5,681 5,627 15,607 17,613 15,604 16,398 10,353 -32.90%
PBT 2,391 2,905 12,332 2,979 2,657 1,268 935 86.68%
Tax -596 -904 -497 -1,171 -425 -266 -300 57.83%
NP 1,795 2,001 11,835 1,808 2,232 1,002 635 99.54%
-
NP to SH 1,795 2,001 11,835 1,808 2,232 1,018 635 99.54%
-
Tax Rate 24.93% 31.12% 4.03% 39.31% 16.00% 20.98% 32.09% -
Total Cost 3,886 3,626 3,772 15,805 13,372 15,396 9,718 -45.63%
-
Net Worth 123,406 122,868 120,736 111,423 99,552 110,175 109,855 8.04%
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 123,406 122,868 120,736 111,423 99,552 110,175 109,855 8.04%
NOSH 70,117 70,210 70,195 70,077 63,409 64,430 63,500 6.81%
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 31.60% 35.56% 75.83% 10.27% 14.30% 6.11% 6.13% -
ROE 1.45% 1.63% 9.80% 1.62% 2.24% 0.92% 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 8.10 8.01 22.23 25.13 24.61 25.45 16.30 -37.18%
EPS 2.56 2.85 16.86 2.58 3.52 1.58 1.00 86.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.75 1.72 1.59 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 2.89 2.86 7.94 8.96 7.94 8.34 5.27 -32.92%
EPS 0.91 1.02 6.02 0.92 1.14 0.52 0.32 100.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6279 0.6251 0.6143 0.5669 0.5065 0.5606 0.5589 8.04%
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 6.42 6.61 2.61 2.19 2.28 2.28 3.56 47.99%
P/EPS 20.31 18.60 3.44 21.32 15.91 36.71 58.00 -50.22%
EY 4.92 5.38 29.07 4.69 6.29 2.72 1.72 101.12%
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 6.54 6.49 2.38 2.27 2.28 2.20 3.50 51.53%
P/EPS 20.70 18.25 3.14 22.09 15.91 35.44 57.00 -49.00%
EY 4.83 5.48 31.81 4.53 6.29 2.82 1.75 96.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.31 0.36 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