[MHC] QoQ 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- 554.59%
YoY- 1763.78%
Quarter Report
Latest QR
Upcoming QR
MHC's Result
MHC's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 4,432 5,681 5,627 15,607 17,613 15,604 16,398 -58.03%
PBT 2,340 2,391 2,905 12,332 2,979 2,657 1,268 50.17%
Tax -643 -596 -904 -497 -1,171 -425 -266 79.63%
NP 1,697 1,795 2,001 11,835 1,808 2,232 1,002 41.85%
-
NP to SH 1,697 1,795 2,001 11,835 1,808 2,232 1,018 40.37%
-
Tax Rate 27.48% 24.93% 31.12% 4.03% 39.31% 16.00% 20.98% -
Total Cost 2,735 3,886 3,626 3,772 15,805 13,372 15,396 -68.23%
-
Net Worth 124,820 123,406 122,868 120,736 111,423 99,552 110,175 8.63%
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 124,820 123,406 122,868 120,736 111,423 99,552 110,175 8.63%
NOSH 70,123 70,117 70,210 70,195 70,077 63,409 64,430 5.77%
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 38.29% 31.60% 35.56% 75.83% 10.27% 14.30% 6.11% -
ROE 1.36% 1.45% 1.63% 9.80% 1.62% 2.24% 0.92% -
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 6.32 8.10 8.01 22.23 25.13 24.61 25.45 -60.32%
EPS 2.42 2.56 2.85 16.86 2.58 3.52 1.58 32.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.76 1.75 1.72 1.59 1.57 1.71 2.69%
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 2.25 2.89 2.86 7.94 8.96 7.94 8.34 -58.08%
EPS 0.86 0.91 1.02 6.02 0.92 1.14 0.52 39.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6351 0.6279 0.6251 0.6143 0.5669 0.5065 0.5606 8.63%
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 8.23 6.42 6.61 2.61 2.19 2.28 2.28 134.39%
P/EPS 21.49 20.31 18.60 3.44 21.32 15.91 36.71 -29.90%
EY 4.65 4.92 5.38 29.07 4.69 6.29 2.72 42.74%
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 7.44 6.54 6.49 2.38 2.27 2.28 2.20 124.47%
P/EPS 19.42 20.70 18.25 3.14 22.09 15.91 35.44 -32.91%
EY 5.15 4.83 5.48 31.81 4.53 6.29 2.82 49.13%
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 0.36 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